[PETDAG] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -34.03%
YoY- 172.35%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 6,741,049 5,140,014 4,739,063 3,880,089 2,831,887 2,180,041 2,284,455 19.74%
PBT 323,112 251,895 229,885 194,208 80,812 313,216 24,268 53.89%
Tax -89,606 -74,564 -71,432 -53,581 -29,771 -92,282 -9,941 44.21%
NP 233,506 177,331 158,453 140,627 51,041 220,934 14,327 59.16%
-
NP to SH 232,203 175,852 157,522 139,010 51,041 220,934 14,327 59.01%
-
Tax Rate 27.73% 29.60% 31.07% 27.59% 36.84% 29.46% 40.96% -
Total Cost 6,507,543 4,962,683 4,580,610 3,739,462 2,780,846 1,959,107 2,270,128 19.16%
-
Net Worth 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 2,462,545 2,277,498 10.49%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 2,462,545 2,277,498 10.49%
NOSH 992,320 993,514 990,704 995,128 495,543 496,480 494,034 12.31%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.46% 3.45% 3.34% 3.62% 1.80% 10.13% 0.63% -
ROE 5.60% 4.80% 4.97% 5.04% 2.00% 8.97% 0.63% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 679.32 517.36 478.35 389.91 571.47 439.10 462.41 6.61%
EPS 23.40 17.70 15.90 14.00 10.30 44.50 2.90 41.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 3.69 3.20 2.77 5.16 4.96 4.61 -1.61%
Adjusted Per Share Value based on latest NOSH - 995,128
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 677.86 516.86 476.54 390.17 284.77 219.22 229.72 19.74%
EPS 23.35 17.68 15.84 13.98 5.13 22.22 1.44 59.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.171 3.6865 3.1879 2.7719 2.5712 2.4763 2.2902 10.49%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 7.50 8.00 4.08 4.16 3.40 3.08 2.85 -
P/RPS 1.10 1.55 0.85 1.07 0.59 0.70 0.62 10.01%
P/EPS 32.05 45.20 25.66 29.78 33.01 6.92 98.28 -17.02%
EY 3.12 2.21 3.90 3.36 3.03 14.45 1.02 20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.17 1.28 1.50 0.66 0.62 0.62 19.30%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 27/08/07 29/08/06 30/08/05 26/08/04 21/08/03 20/08/02 -
Price 6.55 8.25 4.12 3.74 3.50 3.33 2.92 -
P/RPS 0.96 1.59 0.86 0.96 0.61 0.76 0.63 7.26%
P/EPS 27.99 46.61 25.91 26.77 33.98 7.48 100.69 -19.19%
EY 3.57 2.15 3.86 3.74 2.94 13.36 0.99 23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.24 1.29 1.35 0.68 0.67 0.63 16.42%

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