[PETDAG] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 2.12%
YoY- 144.47%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 5,706,776 5,404,596 5,140,014 4,847,614 4,824,901 5,084,782 4,739,063 13.14%
PBT 255,944 182,753 251,895 235,708 231,662 205,943 229,885 7.40%
Tax -61,977 -53,820 -74,564 -64,209 -64,209 -56,709 -71,432 -9.00%
NP 193,967 128,933 177,331 171,499 167,453 149,234 158,453 14.39%
-
NP to SH 192,288 127,971 175,852 169,123 165,613 148,049 157,522 14.17%
-
Tax Rate 24.22% 29.45% 29.60% 27.24% 27.72% 27.54% 31.07% -
Total Cost 5,512,809 5,275,663 4,962,683 4,676,115 4,657,448 4,935,548 4,580,610 13.10%
-
Net Worth 3,746,642 3,640,725 3,666,067 3,491,892 3,312,259 3,229,256 3,170,254 11.74%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 119,042 - 198,968 - 99,361 - -
Div Payout % - 93.02% - 117.65% - 67.11% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,746,642 3,640,725 3,666,067 3,491,892 3,312,259 3,229,256 3,170,254 11.74%
NOSH 991,175 992,023 993,514 994,841 991,694 993,617 990,704 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.40% 2.39% 3.45% 3.54% 3.47% 2.93% 3.34% -
ROE 5.13% 3.51% 4.80% 4.84% 5.00% 4.58% 4.97% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 575.76 544.81 517.36 487.28 486.53 511.74 478.35 13.11%
EPS 19.40 12.90 17.70 17.00 16.70 14.90 15.90 14.14%
DPS 0.00 12.00 0.00 20.00 0.00 10.00 0.00 -
NAPS 3.78 3.67 3.69 3.51 3.34 3.25 3.20 11.71%
Adjusted Per Share Value based on latest NOSH - 994,841
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 573.86 543.47 516.86 487.46 485.18 511.31 476.54 13.15%
EPS 19.34 12.87 17.68 17.01 16.65 14.89 15.84 14.19%
DPS 0.00 11.97 0.00 20.01 0.00 9.99 0.00 -
NAPS 3.7675 3.661 3.6865 3.5113 3.3307 3.2472 3.1879 11.74%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 8.65 8.80 8.00 6.15 4.98 4.30 4.08 -
P/RPS 1.50 1.62 1.55 1.26 1.02 0.84 0.85 45.88%
P/EPS 44.59 68.22 45.20 36.18 29.82 28.86 25.66 44.39%
EY 2.24 1.47 2.21 2.76 3.35 3.47 3.90 -30.83%
DY 0.00 1.36 0.00 3.25 0.00 2.33 0.00 -
P/NAPS 2.29 2.40 2.17 1.75 1.49 1.32 1.28 47.21%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 27/08/07 28/05/07 26/02/07 30/11/06 29/08/06 -
Price 8.30 8.70 8.25 7.25 5.95 4.74 4.12 -
P/RPS 1.44 1.60 1.59 1.49 1.22 0.93 0.86 40.87%
P/EPS 42.78 67.44 46.61 42.65 35.63 31.81 25.91 39.56%
EY 2.34 1.48 2.15 2.34 2.81 3.14 3.86 -28.30%
DY 0.00 1.38 0.00 2.76 0.00 2.11 0.00 -
P/NAPS 2.20 2.37 2.24 2.07 1.78 1.46 1.29 42.60%

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