[PETDAG] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 256.42%
YoY- 71.84%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 19,992,622 16,251,386 16,648,746 12,284,521 9,182,770 7,187,048 6,638,401 20.15%
PBT 574,361 690,593 667,490 617,461 360,726 482,463 266,588 13.63%
Tax -164,192 -190,361 -192,350 -177,415 -107,261 -151,577 -82,801 12.07%
NP 410,169 500,232 475,140 440,046 253,465 330,886 183,787 14.30%
-
NP to SH 406,320 496,112 471,184 435,542 253,465 330,886 183,787 14.12%
-
Tax Rate 28.59% 27.56% 28.82% 28.73% 29.73% 31.42% 31.06% -
Total Cost 19,582,453 15,751,154 16,173,606 11,844,475 8,929,305 6,856,162 6,454,614 20.29%
-
Net Worth 3,993,658 3,758,122 3,320,157 3,022,514 2,658,897 2,469,224 2,299,821 9.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 49,712 49,699 99,365 99,344 -
Div Payout % - - - 11.41% 19.61% 30.03% 54.05% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,993,658 3,758,122 3,320,157 3,022,514 2,658,897 2,469,224 2,299,821 9.62%
NOSH 993,447 994,212 994,059 994,248 496,990 496,825 496,721 12.23%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.05% 3.08% 2.85% 3.58% 2.76% 4.60% 2.77% -
ROE 10.17% 13.20% 14.19% 14.41% 9.53% 13.40% 7.99% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,012.45 1,634.60 1,674.82 1,235.56 1,847.68 1,446.59 1,336.44 7.05%
EPS 40.90 49.90 47.40 43.80 51.00 66.60 37.00 1.68%
DPS 0.00 0.00 0.00 5.00 10.00 20.00 20.00 -
NAPS 4.02 3.78 3.34 3.04 5.35 4.97 4.63 -2.32%
Adjusted Per Share Value based on latest NOSH - 994,731
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,010.39 1,634.19 1,674.14 1,235.29 923.39 722.71 667.54 20.15%
EPS 40.86 49.89 47.38 43.80 25.49 33.27 18.48 14.12%
DPS 0.00 0.00 0.00 5.00 5.00 9.99 9.99 -
NAPS 4.0159 3.779 3.3386 3.0393 2.6737 2.483 2.3126 9.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 7.20 8.65 4.98 3.96 3.70 3.47 2.60 -
P/RPS 0.36 0.53 0.30 0.32 0.20 0.24 0.19 11.22%
P/EPS 17.60 17.33 10.51 9.04 7.25 5.21 7.03 16.51%
EY 5.68 5.77 9.52 11.06 13.78 19.19 14.23 -14.18%
DY 0.00 0.00 0.00 1.26 2.70 5.76 7.69 -
P/NAPS 1.79 2.29 1.49 1.30 0.69 0.70 0.56 21.34%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 24/02/03 -
Price 7.45 8.30 5.95 4.08 3.94 3.67 2.70 -
P/RPS 0.37 0.51 0.36 0.33 0.21 0.25 0.20 10.78%
P/EPS 18.22 16.63 12.55 9.31 7.73 5.51 7.30 16.45%
EY 5.49 6.01 7.97 10.74 12.94 18.15 13.70 -14.12%
DY 0.00 0.00 0.00 1.23 2.54 5.45 7.41 -
P/NAPS 1.85 2.20 1.78 1.34 0.74 0.74 0.58 21.30%

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