[PETDAG] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 1963.7%
YoY- 79.34%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,084,782 4,739,063 4,283,395 4,245,079 4,159,355 3,880,089 3,268,309 34.22%
PBT 205,943 229,885 107,209 446,583 -23,331 194,208 -30,607 -
Tax -56,709 -71,432 -36,085 -132,436 8,602 -53,581 -12,127 179.37%
NP 149,234 158,453 71,124 314,147 -14,729 140,627 -42,734 -
-
NP to SH 148,049 157,522 69,180 313,344 -16,813 139,010 -42,734 -
-
Tax Rate 27.54% 31.07% 33.66% 29.66% - 27.59% - -
Total Cost 4,935,548 4,580,610 4,212,271 3,930,932 4,174,084 3,739,462 3,311,043 30.45%
-
Net Worth 3,229,256 3,170,254 3,037,661 3,023,982 2,610,882 2,756,506 2,613,730 15.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 99,361 - 148,904 - 48,529 - 99,381 -0.01%
Div Payout % 67.11% - 215.24% - 0.00% - 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,229,256 3,170,254 3,037,661 3,023,982 2,610,882 2,756,506 2,613,730 15.12%
NOSH 993,617 990,704 992,699 994,731 970,588 995,128 993,813 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.93% 3.34% 1.66% 7.40% -0.35% 3.62% -1.31% -
ROE 4.58% 4.97% 2.28% 10.36% -0.64% 5.04% -1.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 511.74 478.35 431.49 426.76 428.54 389.91 328.87 34.24%
EPS 14.90 15.90 7.00 31.50 -1.70 14.00 -4.30 -
DPS 10.00 0.00 15.00 0.00 5.00 0.00 10.00 0.00%
NAPS 3.25 3.20 3.06 3.04 2.69 2.77 2.63 15.14%
Adjusted Per Share Value based on latest NOSH - 994,731
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 511.83 477.03 431.16 427.31 418.68 390.57 328.98 34.23%
EPS 14.90 15.86 6.96 31.54 -1.69 13.99 -4.30 -
DPS 10.00 0.00 14.99 0.00 4.88 0.00 10.00 0.00%
NAPS 3.2505 3.1911 3.0577 3.0439 2.6281 2.7747 2.631 15.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.30 4.08 4.06 3.96 3.98 4.16 4.02 -
P/RPS 0.84 0.85 0.94 0.93 0.93 1.07 1.22 -22.00%
P/EPS 28.86 25.66 58.26 12.57 -229.76 29.78 -93.49 -
EY 3.47 3.90 1.72 7.95 -0.44 3.36 -1.07 -
DY 2.33 0.00 3.69 0.00 1.26 0.00 2.49 -4.32%
P/NAPS 1.32 1.28 1.33 1.30 1.48 1.50 1.53 -9.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 25/05/06 27/02/06 23/11/05 30/08/05 31/05/05 -
Price 4.74 4.12 4.00 4.08 3.88 3.74 4.18 -
P/RPS 0.93 0.86 0.93 0.96 0.91 0.96 1.27 -18.74%
P/EPS 31.81 25.91 57.40 12.95 -223.99 26.77 -97.21 -
EY 3.14 3.86 1.74 7.72 -0.45 3.74 -1.03 -
DY 2.11 0.00 3.75 0.00 1.29 0.00 2.39 -7.96%
P/NAPS 1.46 1.29 1.31 1.34 1.44 1.35 1.59 -5.52%

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