[PETDAG] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 11.86%
YoY- -47.15%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,404,596 5,140,014 4,847,614 4,824,901 5,084,782 4,739,063 4,283,395 16.74%
PBT 182,753 251,895 235,708 231,662 205,943 229,885 107,209 42.65%
Tax -53,820 -74,564 -64,209 -64,209 -56,709 -71,432 -36,085 30.50%
NP 128,933 177,331 171,499 167,453 149,234 158,453 71,124 48.61%
-
NP to SH 127,971 175,852 169,123 165,613 148,049 157,522 69,180 50.63%
-
Tax Rate 29.45% 29.60% 27.24% 27.72% 27.54% 31.07% 33.66% -
Total Cost 5,275,663 4,962,683 4,676,115 4,657,448 4,935,548 4,580,610 4,212,271 16.17%
-
Net Worth 3,640,725 3,666,067 3,491,892 3,312,259 3,229,256 3,170,254 3,037,661 12.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 119,042 - 198,968 - 99,361 - 148,904 -13.85%
Div Payout % 93.02% - 117.65% - 67.11% - 215.24% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 3,640,725 3,666,067 3,491,892 3,312,259 3,229,256 3,170,254 3,037,661 12.81%
NOSH 992,023 993,514 994,841 991,694 993,617 990,704 992,699 -0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.39% 3.45% 3.54% 3.47% 2.93% 3.34% 1.66% -
ROE 3.51% 4.80% 4.84% 5.00% 4.58% 4.97% 2.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 544.81 517.36 487.28 486.53 511.74 478.35 431.49 16.80%
EPS 12.90 17.70 17.00 16.70 14.90 15.90 7.00 50.25%
DPS 12.00 0.00 20.00 0.00 10.00 0.00 15.00 -13.81%
NAPS 3.67 3.69 3.51 3.34 3.25 3.20 3.06 12.87%
Adjusted Per Share Value based on latest NOSH - 991,694
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 543.47 516.86 487.46 485.18 511.31 476.54 430.72 16.75%
EPS 12.87 17.68 17.01 16.65 14.89 15.84 6.96 50.59%
DPS 11.97 0.00 20.01 0.00 9.99 0.00 14.97 -13.83%
NAPS 3.661 3.6865 3.5113 3.3307 3.2472 3.1879 3.0546 12.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 8.80 8.00 6.15 4.98 4.30 4.08 4.06 -
P/RPS 1.62 1.55 1.26 1.02 0.84 0.85 0.94 43.69%
P/EPS 68.22 45.20 36.18 29.82 28.86 25.66 58.26 11.08%
EY 1.47 2.21 2.76 3.35 3.47 3.90 1.72 -9.93%
DY 1.36 0.00 3.25 0.00 2.33 0.00 3.69 -48.56%
P/NAPS 2.40 2.17 1.75 1.49 1.32 1.28 1.33 48.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 28/05/07 26/02/07 30/11/06 29/08/06 25/05/06 -
Price 8.70 8.25 7.25 5.95 4.74 4.12 4.00 -
P/RPS 1.60 1.59 1.49 1.22 0.93 0.86 0.93 43.53%
P/EPS 67.44 46.61 42.65 35.63 31.81 25.91 57.40 11.33%
EY 1.48 2.15 2.34 2.81 3.14 3.86 1.74 -10.21%
DY 1.38 0.00 2.76 0.00 2.11 0.00 3.75 -48.61%
P/NAPS 2.37 2.24 2.07 1.78 1.46 1.29 1.31 48.42%

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