[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 33.37%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 19,992,622 14,431,242 6,741,049 22,301,580 16,251,386 10,544,610 5,140,014 146.31%
PBT 574,361 506,051 323,112 908,362 690,593 434,647 251,895 72.80%
Tax -164,192 -139,488 -89,606 -240,582 -190,361 -128,384 -74,564 68.85%
NP 410,169 366,563 233,506 667,780 500,232 306,263 177,331 74.45%
-
NP to SH 406,320 363,856 232,203 661,665 496,112 303,822 175,852 74.33%
-
Tax Rate 28.59% 27.56% 27.73% 26.49% 27.56% 29.54% 29.60% -
Total Cost 19,582,453 14,064,679 6,507,543 21,633,800 15,751,154 10,238,347 4,962,683 148.67%
-
Net Worth 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 3,643,878 3,666,067 5.84%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 119,297 - 447,070 - 119,145 - -
Div Payout % - 32.79% - 67.57% - 39.22% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 3,643,878 3,666,067 5.84%
NOSH 993,447 994,142 992,320 993,491 994,212 992,882 993,514 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.05% 2.54% 3.46% 2.99% 3.08% 2.90% 3.45% -
ROE 10.17% 9.01% 5.60% 16.90% 13.20% 8.34% 4.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2,012.45 1,451.63 679.32 2,244.77 1,634.60 1,062.02 517.36 146.32%
EPS 40.90 36.60 23.40 66.60 49.90 30.60 17.70 74.34%
DPS 0.00 12.00 0.00 45.00 0.00 12.00 0.00 -
NAPS 4.02 4.06 4.18 3.94 3.78 3.67 3.69 5.84%
Adjusted Per Share Value based on latest NOSH - 995,440
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2,012.44 1,452.63 678.55 2,244.85 1,635.85 1,061.41 517.39 146.31%
EPS 40.90 36.63 23.37 66.60 49.94 30.58 17.70 74.34%
DPS 0.00 12.01 0.00 45.00 0.00 11.99 0.00 -
NAPS 4.02 4.0628 4.1752 3.9401 3.7829 3.6679 3.6902 5.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 7.20 6.55 7.50 8.00 8.65 8.80 8.00 -
P/RPS 0.36 0.45 1.10 0.36 0.53 0.83 1.55 -62.04%
P/EPS 17.60 17.90 32.05 12.01 17.33 28.76 45.20 -46.52%
EY 5.68 5.59 3.12 8.33 5.77 3.48 2.21 87.09%
DY 0.00 1.83 0.00 5.63 0.00 1.36 0.00 -
P/NAPS 1.79 1.61 1.79 2.03 2.29 2.40 2.17 -11.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 28/08/08 26/05/08 26/02/08 29/11/07 27/08/07 -
Price 7.45 7.05 6.55 8.15 8.30 8.70 8.25 -
P/RPS 0.37 0.49 0.96 0.36 0.51 0.82 1.59 -61.99%
P/EPS 18.22 19.26 27.99 12.24 16.63 28.43 46.61 -46.38%
EY 5.49 5.19 3.57 8.17 6.01 3.52 2.15 86.28%
DY 0.00 1.70 0.00 5.52 0.00 1.38 0.00 -
P/NAPS 1.85 1.74 1.57 2.07 2.20 2.37 2.24 -11.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment