[PETDAG] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 40.37%
YoY- 32.04%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 27,411,020 0 19,119,464 26,964,196 20,560,056 18,956,252 15,520,356 9.13%
PBT 1,358,744 0 1,128,264 1,292,448 1,007,580 919,540 776,832 8.96%
Tax -367,208 0 -302,240 -358,424 -298,256 -285,728 -214,324 8.62%
NP 991,536 0 826,024 934,024 709,324 633,812 562,508 9.09%
-
NP to SH 984,844 0 821,448 928,812 703,408 630,088 556,040 9.17%
-
Tax Rate 27.03% - 26.79% 27.73% 29.60% 31.07% 27.59% -
Total Cost 26,419,484 0 18,293,440 26,030,172 19,850,732 18,322,440 14,957,848 9.13%
-
Net Worth 4,917,597 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 9.29%
Dividend
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 695,417 - - - - - - -
Div Payout % 70.61% - - - - - - -
Equity
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 4,917,597 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 9.29%
NOSH 993,454 994,220 992,086 992,320 993,514 990,704 995,128 -0.02%
Ratio Analysis
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.62% 0.00% 4.32% 3.46% 3.45% 3.34% 3.62% -
ROE 20.03% 0.00% 18.82% 22.39% 19.19% 19.88% 20.17% -
Per Share
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,759.16 0.00 1,927.20 2,717.29 2,069.43 1,913.41 1,559.63 9.15%
EPS 99.20 0.00 82.80 93.60 70.80 63.60 56.00 9.18%
DPS 70.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.95 0.00 4.40 4.18 3.69 3.20 2.77 9.32%
Adjusted Per Share Value based on latest NOSH - 992,320
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,756.36 0.00 1,922.59 2,711.43 2,067.45 1,906.18 1,560.68 9.13%
EPS 99.03 0.00 82.60 93.40 70.73 63.36 55.91 9.17%
DPS 69.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.945 0.00 4.3895 4.171 3.6865 3.1879 2.7719 9.29%
Price Multiplier on Financial Quarter End Date
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 17.80 11.70 8.35 7.50 8.00 4.08 4.16 -
P/RPS 0.65 0.00 0.43 0.28 0.39 0.21 0.27 14.44%
P/EPS 17.96 0.00 10.08 8.01 11.30 6.42 7.45 14.47%
EY 5.57 0.00 9.92 12.48 8.85 15.59 13.43 -12.64%
DY 3.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 0.00 1.90 1.79 2.17 1.28 1.50 14.39%
Price Multiplier on Announcement Date
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 21/05/12 - 25/08/09 28/08/08 27/08/07 29/08/06 30/08/05 -
Price 19.48 0.00 8.61 6.55 8.25 4.12 3.74 -
P/RPS 0.71 0.00 0.45 0.24 0.40 0.22 0.24 18.13%
P/EPS 19.65 0.00 10.40 7.00 11.65 6.48 6.69 18.00%
EY 5.09 0.00 9.62 14.29 8.58 15.44 14.94 -15.24%
DY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 0.00 1.96 1.57 2.24 1.29 1.35 17.88%

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