[PETDAG] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 50.26%
YoY- 16.11%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,690,193 6,741,049 6,050,194 5,706,776 5,404,596 5,140,014 4,847,614 35.90%
PBT 182,933 323,112 219,451 255,944 182,753 251,895 235,708 -15.50%
Tax -49,882 -89,606 -50,221 -61,977 -53,820 -74,564 -64,209 -15.45%
NP 133,051 233,506 169,230 193,967 128,933 177,331 171,499 -15.52%
-
NP to SH 131,647 232,203 167,234 192,288 127,971 175,852 169,123 -15.34%
-
Tax Rate 27.27% 27.73% 22.88% 24.22% 29.45% 29.60% 27.24% -
Total Cost 7,557,142 6,507,543 5,880,964 5,512,809 5,275,663 4,962,683 4,676,115 37.59%
-
Net Worth 4,018,697 4,147,899 3,922,035 3,746,642 3,640,725 3,666,067 3,491,892 9.79%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 118,779 - 328,495 - 119,042 - 198,968 -29.03%
Div Payout % 90.23% - 196.43% - 93.02% - 117.65% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,018,697 4,147,899 3,922,035 3,746,642 3,640,725 3,666,067 3,491,892 9.79%
NOSH 989,827 992,320 995,440 991,175 992,023 993,514 994,841 -0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.73% 3.46% 2.80% 3.40% 2.39% 3.45% 3.54% -
ROE 3.28% 5.60% 4.26% 5.13% 3.51% 4.80% 4.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 776.92 679.32 607.79 575.76 544.81 517.36 487.28 36.36%
EPS 13.30 23.40 16.80 19.40 12.90 17.70 17.00 -15.05%
DPS 12.00 0.00 33.00 0.00 12.00 0.00 20.00 -28.79%
NAPS 4.06 4.18 3.94 3.78 3.67 3.69 3.51 10.16%
Adjusted Per Share Value based on latest NOSH - 991,175
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 774.09 678.55 609.01 574.44 544.02 517.39 487.96 35.90%
EPS 13.25 23.37 16.83 19.36 12.88 17.70 17.02 -15.33%
DPS 11.96 0.00 33.07 0.00 11.98 0.00 20.03 -29.02%
NAPS 4.0452 4.1752 3.9479 3.7713 3.6647 3.6902 3.5149 9.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.55 7.50 8.00 8.65 8.80 8.00 6.15 -
P/RPS 0.84 1.10 1.32 1.50 1.62 1.55 1.26 -23.62%
P/EPS 49.25 32.05 47.62 44.59 68.22 45.20 36.18 22.75%
EY 2.03 3.12 2.10 2.24 1.47 2.21 2.76 -18.47%
DY 1.83 0.00 4.13 0.00 1.36 0.00 3.25 -31.74%
P/NAPS 1.61 1.79 2.03 2.29 2.40 2.17 1.75 -5.39%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 26/05/08 26/02/08 29/11/07 27/08/07 28/05/07 -
Price 7.05 6.55 8.15 8.30 8.70 8.25 7.25 -
P/RPS 0.91 0.96 1.34 1.44 1.60 1.59 1.49 -27.95%
P/EPS 53.01 27.99 48.51 42.78 67.44 46.61 42.65 15.55%
EY 1.89 3.57 2.06 2.34 1.48 2.15 2.34 -13.23%
DY 1.70 0.00 4.05 0.00 1.38 0.00 2.76 -27.54%
P/NAPS 1.74 1.57 2.07 2.20 2.37 2.24 2.07 -10.90%

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