[PETDAG] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -6.01%
YoY- 980.56%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,140,014 4,847,614 4,824,901 5,084,782 4,739,063 4,283,395 4,245,079 13.64%
PBT 251,895 235,708 231,662 205,943 229,885 107,209 446,583 -31.80%
Tax -74,564 -64,209 -64,209 -56,709 -71,432 -36,085 -132,436 -31.88%
NP 177,331 171,499 167,453 149,234 158,453 71,124 314,147 -31.76%
-
NP to SH 175,852 169,123 165,613 148,049 157,522 69,180 313,344 -32.03%
-
Tax Rate 29.60% 27.24% 27.72% 27.54% 31.07% 33.66% 29.66% -
Total Cost 4,962,683 4,676,115 4,657,448 4,935,548 4,580,610 4,212,271 3,930,932 16.86%
-
Net Worth 3,666,067 3,491,892 3,312,259 3,229,256 3,170,254 3,037,661 3,023,982 13.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 198,968 - 99,361 - 148,904 - -
Div Payout % - 117.65% - 67.11% - 215.24% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,666,067 3,491,892 3,312,259 3,229,256 3,170,254 3,037,661 3,023,982 13.73%
NOSH 993,514 994,841 991,694 993,617 990,704 992,699 994,731 -0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.45% 3.54% 3.47% 2.93% 3.34% 1.66% 7.40% -
ROE 4.80% 4.84% 5.00% 4.58% 4.97% 2.28% 10.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 517.36 487.28 486.53 511.74 478.35 431.49 426.76 13.73%
EPS 17.70 17.00 16.70 14.90 15.90 7.00 31.50 -31.97%
DPS 0.00 20.00 0.00 10.00 0.00 15.00 0.00 -
NAPS 3.69 3.51 3.34 3.25 3.20 3.06 3.04 13.82%
Adjusted Per Share Value based on latest NOSH - 993,617
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 516.86 487.46 485.18 511.31 476.54 430.72 426.87 13.64%
EPS 17.68 17.01 16.65 14.89 15.84 6.96 31.51 -32.04%
DPS 0.00 20.01 0.00 9.99 0.00 14.97 0.00 -
NAPS 3.6865 3.5113 3.3307 3.2472 3.1879 3.0546 3.0408 13.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.00 6.15 4.98 4.30 4.08 4.06 3.96 -
P/RPS 1.55 1.26 1.02 0.84 0.85 0.94 0.93 40.70%
P/EPS 45.20 36.18 29.82 28.86 25.66 58.26 12.57 135.26%
EY 2.21 2.76 3.35 3.47 3.90 1.72 7.95 -57.50%
DY 0.00 3.25 0.00 2.33 0.00 3.69 0.00 -
P/NAPS 2.17 1.75 1.49 1.32 1.28 1.33 1.30 40.84%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 30/11/06 29/08/06 25/05/06 27/02/06 -
Price 8.25 7.25 5.95 4.74 4.12 4.00 4.08 -
P/RPS 1.59 1.49 1.22 0.93 0.86 0.93 0.96 40.11%
P/EPS 46.61 42.65 35.63 31.81 25.91 57.40 12.95 135.41%
EY 2.15 2.34 2.81 3.14 3.86 1.74 7.72 -57.45%
DY 0.00 2.76 0.00 2.11 0.00 3.75 0.00 -
P/NAPS 2.24 2.07 1.78 1.46 1.29 1.31 1.34 40.98%

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