[PETDAG] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 24.84%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 19,119,464 26,964,196 20,560,056 18,956,252 15,520,356 11,327,548 8,720,164 13.96%
PBT 1,128,264 1,292,448 1,007,580 919,540 776,832 323,248 1,252,864 -1.72%
Tax -302,240 -358,424 -298,256 -285,728 -214,324 -119,084 -369,128 -3.27%
NP 826,024 934,024 709,324 633,812 562,508 204,164 883,736 -1.11%
-
NP to SH 821,448 928,812 703,408 630,088 556,040 204,164 883,736 -1.20%
-
Tax Rate 26.79% 27.73% 29.60% 31.07% 27.59% 36.84% 29.46% -
Total Cost 18,293,440 26,030,172 19,850,732 18,322,440 14,957,848 11,123,384 7,836,428 15.16%
-
Net Worth 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 2,462,545 10.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 2,462,545 10.00%
NOSH 992,086 992,320 993,514 990,704 995,128 495,543 496,480 12.21%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.32% 3.46% 3.45% 3.34% 3.62% 1.80% 10.13% -
ROE 18.82% 22.39% 19.19% 19.88% 20.17% 7.98% 35.89% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,927.20 2,717.29 2,069.43 1,913.41 1,559.63 2,285.88 1,756.39 1.55%
EPS 82.80 93.60 70.80 63.60 56.00 41.20 178.00 -11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.40 4.18 3.69 3.20 2.77 5.16 4.96 -1.97%
Adjusted Per Share Value based on latest NOSH - 990,704
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,924.54 2,714.19 2,069.55 1,908.12 1,562.26 1,140.22 877.76 13.96%
EPS 82.69 93.49 70.80 63.42 55.97 20.55 88.96 -1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3939 4.1752 3.6902 3.1911 2.7747 2.5739 2.4788 10.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 8.35 7.50 8.00 4.08 4.16 3.40 3.08 -
P/RPS 0.43 0.28 0.39 0.21 0.27 0.15 0.18 15.60%
P/EPS 10.08 8.01 11.30 6.42 7.45 8.25 1.73 34.10%
EY 9.92 12.48 8.85 15.59 13.43 12.12 57.79 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.79 2.17 1.28 1.50 0.66 0.62 20.49%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 27/08/07 29/08/06 30/08/05 26/08/04 21/08/03 -
Price 8.61 6.55 8.25 4.12 3.74 3.50 3.33 -
P/RPS 0.45 0.24 0.40 0.22 0.24 0.15 0.19 15.43%
P/EPS 10.40 7.00 11.65 6.48 6.69 8.50 1.87 33.07%
EY 9.62 14.29 8.58 15.44 14.94 11.77 53.45 -24.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.57 2.24 1.29 1.35 0.68 0.67 19.57%

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