[PETDAG] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 3.98%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 6,050,194 5,706,776 5,404,596 5,140,014 4,847,614 4,824,901 5,084,782 12.27%
PBT 219,451 255,944 182,753 251,895 235,708 231,662 205,943 4.32%
Tax -50,221 -61,977 -53,820 -74,564 -64,209 -64,209 -56,709 -7.77%
NP 169,230 193,967 128,933 177,331 171,499 167,453 149,234 8.73%
-
NP to SH 167,234 192,288 127,971 175,852 169,123 165,613 148,049 8.45%
-
Tax Rate 22.88% 24.22% 29.45% 29.60% 27.24% 27.72% 27.54% -
Total Cost 5,880,964 5,512,809 5,275,663 4,962,683 4,676,115 4,657,448 4,935,548 12.38%
-
Net Worth 3,922,035 3,746,642 3,640,725 3,666,067 3,491,892 3,312,259 3,229,256 13.82%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 328,495 - 119,042 - 198,968 - 99,361 121.76%
Div Payout % 196.43% - 93.02% - 117.65% - 67.11% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 3,922,035 3,746,642 3,640,725 3,666,067 3,491,892 3,312,259 3,229,256 13.82%
NOSH 995,440 991,175 992,023 993,514 994,841 991,694 993,617 0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.80% 3.40% 2.39% 3.45% 3.54% 3.47% 2.93% -
ROE 4.26% 5.13% 3.51% 4.80% 4.84% 5.00% 4.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 607.79 575.76 544.81 517.36 487.28 486.53 511.74 12.13%
EPS 16.80 19.40 12.90 17.70 17.00 16.70 14.90 8.32%
DPS 33.00 0.00 12.00 0.00 20.00 0.00 10.00 121.49%
NAPS 3.94 3.78 3.67 3.69 3.51 3.34 3.25 13.68%
Adjusted Per Share Value based on latest NOSH - 993,514
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 608.39 573.86 543.47 516.86 487.46 485.18 511.31 12.27%
EPS 16.82 19.34 12.87 17.68 17.01 16.65 14.89 8.45%
DPS 33.03 0.00 11.97 0.00 20.01 0.00 9.99 121.77%
NAPS 3.9439 3.7675 3.661 3.6865 3.5113 3.3307 3.2472 13.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.00 8.65 8.80 8.00 6.15 4.98 4.30 -
P/RPS 1.32 1.50 1.62 1.55 1.26 1.02 0.84 35.12%
P/EPS 47.62 44.59 68.22 45.20 36.18 29.82 28.86 39.59%
EY 2.10 2.24 1.47 2.21 2.76 3.35 3.47 -28.43%
DY 4.13 0.00 1.36 0.00 3.25 0.00 2.33 46.41%
P/NAPS 2.03 2.29 2.40 2.17 1.75 1.49 1.32 33.19%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 29/11/07 27/08/07 28/05/07 26/02/07 30/11/06 -
Price 8.15 8.30 8.70 8.25 7.25 5.95 4.74 -
P/RPS 1.34 1.44 1.60 1.59 1.49 1.22 0.93 27.54%
P/EPS 48.51 42.78 67.44 46.61 42.65 35.63 31.81 32.45%
EY 2.06 2.34 1.48 2.15 2.34 2.81 3.14 -24.47%
DY 4.05 0.00 1.38 0.00 2.76 0.00 2.11 54.38%
P/NAPS 2.07 2.20 2.37 2.24 2.07 1.78 1.46 26.17%

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