[PETDAG] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -77.92%
YoY- 261.89%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,824,901 5,084,782 4,739,063 4,283,395 4,245,079 4,159,355 3,880,089 15.59%
PBT 231,662 205,943 229,885 107,209 446,583 -23,331 194,208 12.43%
Tax -64,209 -56,709 -71,432 -36,085 -132,436 8,602 -53,581 12.78%
NP 167,453 149,234 158,453 71,124 314,147 -14,729 140,627 12.30%
-
NP to SH 165,613 148,049 157,522 69,180 313,344 -16,813 139,010 12.34%
-
Tax Rate 27.72% 27.54% 31.07% 33.66% 29.66% - 27.59% -
Total Cost 4,657,448 4,935,548 4,580,610 4,212,271 3,930,932 4,174,084 3,739,462 15.71%
-
Net Worth 3,312,259 3,229,256 3,170,254 3,037,661 3,023,982 2,610,882 2,756,506 12.98%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 99,361 - 148,904 - 48,529 - -
Div Payout % - 67.11% - 215.24% - 0.00% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,312,259 3,229,256 3,170,254 3,037,661 3,023,982 2,610,882 2,756,506 12.98%
NOSH 991,694 993,617 990,704 992,699 994,731 970,588 995,128 -0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.47% 2.93% 3.34% 1.66% 7.40% -0.35% 3.62% -
ROE 5.00% 4.58% 4.97% 2.28% 10.36% -0.64% 5.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 486.53 511.74 478.35 431.49 426.76 428.54 389.91 15.85%
EPS 16.70 14.90 15.90 7.00 31.50 -1.70 14.00 12.43%
DPS 0.00 10.00 0.00 15.00 0.00 5.00 0.00 -
NAPS 3.34 3.25 3.20 3.06 3.04 2.69 2.77 13.24%
Adjusted Per Share Value based on latest NOSH - 992,699
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 485.18 511.31 476.54 430.72 426.87 418.25 390.17 15.59%
EPS 16.65 14.89 15.84 6.96 31.51 -1.69 13.98 12.32%
DPS 0.00 9.99 0.00 14.97 0.00 4.88 0.00 -
NAPS 3.3307 3.2472 3.1879 3.0546 3.0408 2.6254 2.7719 12.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.98 4.30 4.08 4.06 3.96 3.98 4.16 -
P/RPS 1.02 0.84 0.85 0.94 0.93 0.93 1.07 -3.13%
P/EPS 29.82 28.86 25.66 58.26 12.57 -229.76 29.78 0.08%
EY 3.35 3.47 3.90 1.72 7.95 -0.44 3.36 -0.19%
DY 0.00 2.33 0.00 3.69 0.00 1.26 0.00 -
P/NAPS 1.49 1.32 1.28 1.33 1.30 1.48 1.50 -0.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 29/08/06 25/05/06 27/02/06 23/11/05 30/08/05 -
Price 5.95 4.74 4.12 4.00 4.08 3.88 3.74 -
P/RPS 1.22 0.93 0.86 0.93 0.96 0.91 0.96 17.27%
P/EPS 35.63 31.81 25.91 57.40 12.95 -223.99 26.77 20.93%
EY 2.81 3.14 3.86 1.74 7.72 -0.45 3.74 -17.31%
DY 0.00 2.11 0.00 3.75 0.00 1.29 0.00 -
P/NAPS 1.78 1.46 1.29 1.31 1.34 1.44 1.35 20.18%

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