[PETDAG] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -46.44%
YoY- -76.9%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 20,560,056 18,956,252 15,520,356 11,327,548 8,720,164 9,137,820 6,877,340 20.01%
PBT 1,007,580 919,540 776,832 323,248 1,252,864 97,072 433,784 15.07%
Tax -298,256 -285,728 -214,324 -119,084 -369,128 -39,764 -110,032 18.07%
NP 709,324 633,812 562,508 204,164 883,736 57,308 323,752 13.95%
-
NP to SH 703,408 630,088 556,040 204,164 883,736 57,308 323,752 13.79%
-
Tax Rate 29.60% 31.07% 27.59% 36.84% 29.46% 40.96% 25.37% -
Total Cost 19,850,732 18,322,440 14,957,848 11,123,384 7,836,428 9,080,512 6,553,588 20.27%
-
Net Worth 3,666,067 3,170,254 2,756,506 2,557,005 2,462,545 2,277,498 1,951,450 11.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,666,067 3,170,254 2,756,506 2,557,005 2,462,545 2,277,498 1,951,450 11.07%
NOSH 993,514 990,704 995,128 495,543 496,480 494,034 496,552 12.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.45% 3.34% 3.62% 1.80% 10.13% 0.63% 4.71% -
ROE 19.19% 19.88% 20.17% 7.98% 35.89% 2.52% 16.59% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2,069.43 1,913.41 1,559.63 2,285.88 1,756.39 1,849.63 1,385.02 6.91%
EPS 70.80 63.60 56.00 41.20 178.00 11.60 65.20 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.20 2.77 5.16 4.96 4.61 3.93 -1.04%
Adjusted Per Share Value based on latest NOSH - 495,543
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2,069.55 1,908.12 1,562.26 1,140.22 877.76 919.80 692.27 20.01%
EPS 70.80 63.42 55.97 20.55 88.96 5.77 32.59 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6902 3.1911 2.7747 2.5739 2.4788 2.2925 1.9643 11.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 8.00 4.08 4.16 3.40 3.08 2.85 1.89 -
P/RPS 0.39 0.21 0.27 0.15 0.18 0.15 0.14 18.61%
P/EPS 11.30 6.42 7.45 8.25 1.73 24.57 2.90 25.43%
EY 8.85 15.59 13.43 12.12 57.79 4.07 34.50 -20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.28 1.50 0.66 0.62 0.62 0.48 28.57%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 29/08/06 30/08/05 26/08/04 21/08/03 20/08/02 21/08/01 -
Price 8.25 4.12 3.74 3.50 3.33 2.92 2.04 -
P/RPS 0.40 0.22 0.24 0.15 0.19 0.16 0.15 17.75%
P/EPS 11.65 6.48 6.69 8.50 1.87 25.17 3.13 24.47%
EY 8.58 15.44 14.94 11.77 53.45 3.97 31.96 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.29 1.35 0.68 0.67 0.63 0.52 27.54%

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