[PETDAG] QoQ TTM 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- 4.18%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 26,188,212 23,902,615 22,301,580 21,099,000 20,217,125 19,897,311 19,496,360 21.67%
PBT 981,440 981,260 910,043 926,300 902,018 925,208 903,198 5.67%
Tax -251,686 -255,624 -240,582 -254,570 -256,802 -259,691 -256,559 -1.26%
NP 729,754 725,636 669,461 671,730 645,216 665,517 646,639 8.37%
-
NP to SH 723,372 719,696 663,345 665,234 638,559 658,637 640,307 8.44%
-
Tax Rate 25.64% 26.05% 26.44% 27.48% 28.47% 28.07% 28.41% -
Total Cost 25,458,458 23,176,979 21,632,119 20,427,270 19,571,909 19,231,794 18,849,721 22.11%
-
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 447,274 447,538 447,538 318,011 318,011 298,329 298,329 30.89%
Div Payout % 61.83% 62.18% 67.47% 47.80% 49.80% 45.30% 46.59% -
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 2.79% 3.04% 3.00% 3.18% 3.19% 3.34% 3.32% -
ROE 18.00% 17.35% 16.91% 17.76% 17.54% 17.97% 18.34% -
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 2,645.74 2,408.76 2,240.37 2,128.69 2,037.97 2,002.72 1,959.75 22.08%
EPS 73.08 72.53 66.64 67.12 64.37 66.29 64.36 8.81%
DPS 45.00 45.00 45.00 32.00 32.00 30.00 30.00 30.94%
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 2,633.40 2,403.57 2,242.58 2,121.65 2,032.97 2,000.81 1,960.49 21.67%
EPS 72.74 72.37 66.70 66.89 64.21 66.23 64.39 8.44%
DPS 44.98 45.00 45.00 31.98 31.98 30.00 30.00 30.90%
NAPS 4.0411 4.171 3.9439 3.7675 3.661 3.6865 3.5113 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 0.25 0.31 0.36 0.41 0.43 0.40 0.31 -13.32%
P/EPS 8.96 10.34 12.01 12.89 13.67 12.07 9.56 -4.21%
EY 11.16 9.67 8.33 7.76 7.31 8.29 10.47 4.33%
DY 6.87 6.00 5.63 3.70 3.64 3.75 4.88 25.53%
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 0.27 0.27 0.36 0.39 0.43 0.41 0.37 -18.89%
P/EPS 9.65 9.03 12.23 12.37 13.52 12.44 11.26 -9.74%
EY 10.37 11.07 8.18 8.09 7.40 8.04 8.88 10.86%
DY 6.38 6.87 5.52 3.86 3.68 3.64 4.14 33.31%
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