[PETDAG] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 127.7%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,847,614 4,824,901 5,084,782 4,739,063 4,283,395 4,245,079 4,159,355 10.75%
PBT 235,708 231,662 205,943 229,885 107,209 446,583 -23,331 -
Tax -64,209 -64,209 -56,709 -71,432 -36,085 -132,436 8,602 -
NP 171,499 167,453 149,234 158,453 71,124 314,147 -14,729 -
-
NP to SH 169,123 165,613 148,049 157,522 69,180 313,344 -16,813 -
-
Tax Rate 27.24% 27.72% 27.54% 31.07% 33.66% 29.66% - -
Total Cost 4,676,115 4,657,448 4,935,548 4,580,610 4,212,271 3,930,932 4,174,084 7.87%
-
Net Worth 3,491,892 3,312,259 3,229,256 3,170,254 3,037,661 3,023,982 2,610,882 21.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 198,968 - 99,361 - 148,904 - 48,529 156.38%
Div Payout % 117.65% - 67.11% - 215.24% - 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 3,491,892 3,312,259 3,229,256 3,170,254 3,037,661 3,023,982 2,610,882 21.41%
NOSH 994,841 991,694 993,617 990,704 992,699 994,731 970,588 1.66%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.54% 3.47% 2.93% 3.34% 1.66% 7.40% -0.35% -
ROE 4.84% 5.00% 4.58% 4.97% 2.28% 10.36% -0.64% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 487.28 486.53 511.74 478.35 431.49 426.76 428.54 8.94%
EPS 17.00 16.70 14.90 15.90 7.00 31.50 -1.70 -
DPS 20.00 0.00 10.00 0.00 15.00 0.00 5.00 152.19%
NAPS 3.51 3.34 3.25 3.20 3.06 3.04 2.69 19.42%
Adjusted Per Share Value based on latest NOSH - 990,704
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 487.96 485.67 511.83 477.03 431.16 427.31 418.68 10.75%
EPS 17.02 16.67 14.90 15.86 6.96 31.54 -1.69 -
DPS 20.03 0.00 10.00 0.00 14.99 0.00 4.88 156.57%
NAPS 3.5149 3.3341 3.2505 3.1911 3.0577 3.0439 2.6281 21.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 6.15 4.98 4.30 4.08 4.06 3.96 3.98 -
P/RPS 1.26 1.02 0.84 0.85 0.94 0.93 0.93 22.46%
P/EPS 36.18 29.82 28.86 25.66 58.26 12.57 -229.76 -
EY 2.76 3.35 3.47 3.90 1.72 7.95 -0.44 -
DY 3.25 0.00 2.33 0.00 3.69 0.00 1.26 88.18%
P/NAPS 1.75 1.49 1.32 1.28 1.33 1.30 1.48 11.83%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 30/11/06 29/08/06 25/05/06 27/02/06 23/11/05 -
Price 7.25 5.95 4.74 4.12 4.00 4.08 3.88 -
P/RPS 1.49 1.22 0.93 0.86 0.93 0.96 0.91 38.96%
P/EPS 42.65 35.63 31.81 25.91 57.40 12.95 -223.99 -
EY 2.34 2.81 3.14 3.86 1.74 7.72 -0.45 -
DY 2.76 0.00 2.11 0.00 3.75 0.00 1.29 66.11%
P/NAPS 2.07 1.78 1.46 1.29 1.31 1.34 1.44 27.39%

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