[PETDAG] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2.8%
YoY- 8.18%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 20,359,398 26,656,829 21,668,514 22,198,328 16,379,361 12,243,693 9,582,730 13.36%
PBT 1,086,540 765,814 920,790 889,986 823,281 480,968 643,284 9.12%
Tax -293,128 -218,922 -253,814 -256,466 -236,553 -143,014 -202,102 6.38%
NP 793,412 546,892 666,976 633,520 586,728 337,953 441,181 10.26%
-
NP to SH 789,102 541,760 661,482 628,245 580,722 337,953 441,181 10.16%
-
Tax Rate 26.98% 28.59% 27.56% 28.82% 28.73% 29.73% 31.42% -
Total Cost 19,565,986 26,109,937 21,001,538 21,564,808 15,792,633 11,905,740 9,141,549 13.50%
-
Net Worth 4,398,982 3,993,658 3,758,122 3,320,157 3,022,514 2,658,897 2,469,224 10.09%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 66,283 66,265 132,486 -
Div Payout % - - - - 11.41% 19.61% 30.03% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,398,982 3,993,658 3,758,122 3,320,157 3,022,514 2,658,897 2,469,224 10.09%
NOSH 992,998 993,447 994,212 994,059 994,248 496,990 496,825 12.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.90% 2.05% 3.08% 2.85% 3.58% 2.76% 4.60% -
ROE 17.94% 13.57% 17.60% 18.92% 19.21% 12.71% 17.87% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,050.30 2,683.27 2,179.47 2,233.10 1,647.41 2,463.57 1,928.79 1.02%
EPS 79.47 54.53 66.53 63.20 58.40 68.00 88.80 -1.83%
DPS 0.00 0.00 0.00 0.00 6.67 13.33 26.67 -
NAPS 4.43 4.02 3.78 3.34 3.04 5.35 4.97 -1.89%
Adjusted Per Share Value based on latest NOSH - 991,694
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,047.28 2,680.53 2,178.92 2,232.19 1,647.06 1,231.19 963.61 13.36%
EPS 79.35 54.48 66.52 63.17 58.40 33.98 44.36 10.16%
DPS 0.00 0.00 0.00 0.00 6.67 6.66 13.32 -
NAPS 4.4235 4.0159 3.779 3.3386 3.0393 2.6737 2.483 10.09%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 8.70 7.20 8.65 4.98 3.96 3.70 3.47 -
P/RPS 0.42 0.27 0.40 0.22 0.24 0.15 0.18 15.15%
P/EPS 10.95 13.20 13.00 7.88 6.78 5.44 3.91 18.70%
EY 9.13 7.57 7.69 12.69 14.75 18.38 25.59 -15.76%
DY 0.00 0.00 0.00 0.00 1.68 3.60 7.68 -
P/NAPS 1.96 1.79 2.29 1.49 1.30 0.69 0.70 18.70%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 24/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 -
Price 8.58 7.45 8.30 5.95 4.08 3.94 3.67 -
P/RPS 0.42 0.28 0.38 0.27 0.25 0.16 0.19 14.12%
P/EPS 10.80 13.66 12.47 9.41 6.99 5.79 4.13 17.35%
EY 9.26 7.32 8.02 10.62 14.32 17.26 24.20 -14.78%
DY 0.00 0.00 0.00 0.00 1.63 3.38 7.27 -
P/NAPS 1.94 1.85 2.20 1.78 1.34 0.74 0.74 17.40%

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