[PETDAG] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 9.85%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 0 19,119,464 26,964,196 20,560,056 18,956,252 15,520,356 11,327,548 -
PBT 0 1,128,264 1,292,448 1,007,580 919,540 776,832 323,248 -
Tax 0 -302,240 -358,424 -298,256 -285,728 -214,324 -119,084 -
NP 0 826,024 934,024 709,324 633,812 562,508 204,164 -
-
NP to SH 0 821,448 928,812 703,408 630,088 556,040 204,164 -
-
Tax Rate - 26.79% 27.73% 29.60% 31.07% 27.59% 36.84% -
Total Cost 0 18,293,440 26,030,172 19,850,732 18,322,440 14,957,848 11,123,384 -
-
Net Worth 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 -
Dividend
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 -
NOSH 994,220 992,086 992,320 993,514 990,704 995,128 495,543 11.28%
Ratio Analysis
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.00% 4.32% 3.46% 3.45% 3.34% 3.62% 1.80% -
ROE 0.00% 18.82% 22.39% 19.19% 19.88% 20.17% 7.98% -
Per Share
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.00 1,927.20 2,717.29 2,069.43 1,913.41 1,559.63 2,285.88 -
EPS 0.00 82.80 93.60 70.80 63.60 56.00 41.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 4.40 4.18 3.69 3.20 2.77 5.16 -
Adjusted Per Share Value based on latest NOSH - 993,514
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.00 1,924.54 2,714.19 2,069.55 1,908.12 1,562.26 1,140.22 -
EPS 0.00 82.69 93.49 70.80 63.42 55.97 20.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 4.3939 4.1752 3.6902 3.1911 2.7747 2.5739 -
Price Multiplier on Financial Quarter End Date
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 11.70 8.35 7.50 8.00 4.08 4.16 3.40 -
P/RPS 0.00 0.43 0.28 0.39 0.21 0.27 0.15 -
P/EPS 0.00 10.08 8.01 11.30 6.42 7.45 8.25 -
EY 0.00 9.92 12.48 8.85 15.59 13.43 12.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.90 1.79 2.17 1.28 1.50 0.66 -
Price Multiplier on Announcement Date
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date - 25/08/09 28/08/08 27/08/07 29/08/06 30/08/05 26/08/04 -
Price 0.00 8.61 6.55 8.25 4.12 3.74 3.50 -
P/RPS 0.00 0.45 0.24 0.40 0.22 0.24 0.15 -
P/EPS 0.00 10.40 7.00 11.65 6.48 6.69 8.50 -
EY 0.00 9.62 14.29 8.58 15.44 14.94 11.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.96 1.57 2.24 1.29 1.35 0.68 -

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