[PETDAG] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -45.72%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 5,404,596 5,084,782 4,159,355 3,075,016 2,447,214 2,232,776 1,855,006 19.49%
PBT 182,753 205,943 -23,331 44,464 84,467 133,808 208,830 -2.19%
Tax -53,820 -56,709 8,602 -16,760 -32,841 -41,274 -68,123 -3.84%
NP 128,933 149,234 -14,729 27,704 51,626 92,534 140,707 -1.44%
-
NP to SH 127,971 148,049 -16,813 27,704 51,626 92,534 140,707 -1.56%
-
Tax Rate 29.45% 27.54% - 37.69% 38.88% 30.85% 32.62% -
Total Cost 5,275,663 4,935,548 4,174,084 3,047,312 2,395,588 2,140,242 1,714,299 20.59%
-
Net Worth 3,640,725 3,229,256 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 10.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 119,042 99,361 48,529 49,471 99,280 99,498 74,579 8.10%
Div Payout % 93.02% 67.11% 0.00% 178.57% 192.31% 107.53% 53.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,640,725 3,229,256 2,610,882 2,508,201 2,482,019 2,298,425 2,043,483 10.09%
NOSH 992,023 993,617 970,588 494,714 496,403 497,494 497,197 12.19%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.39% 2.93% -0.35% 0.90% 2.11% 4.14% 7.59% -
ROE 3.51% 4.58% -0.64% 1.10% 2.08% 4.03% 6.89% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 544.81 511.74 428.54 621.57 492.99 448.80 373.09 6.51%
EPS 12.90 14.90 -1.70 5.60 10.40 18.60 28.30 -12.26%
DPS 12.00 10.00 5.00 10.00 20.00 20.00 15.00 -3.64%
NAPS 3.67 3.25 2.69 5.07 5.00 4.62 4.11 -1.86%
Adjusted Per Share Value based on latest NOSH - 494,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 543.47 511.31 418.25 309.21 246.08 224.52 186.53 19.50%
EPS 12.87 14.89 -1.69 2.79 5.19 9.30 14.15 -1.56%
DPS 11.97 9.99 4.88 4.97 9.98 10.01 7.50 8.09%
NAPS 3.661 3.2472 2.6254 2.5222 2.4958 2.3112 2.0549 10.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 8.80 4.30 3.98 3.50 3.22 2.67 1.84 -
P/RPS 1.62 0.84 0.93 0.56 0.65 0.59 0.49 22.04%
P/EPS 68.22 28.86 -229.76 62.50 30.96 14.35 6.50 47.94%
EY 1.47 3.47 -0.44 1.60 3.23 6.97 15.38 -32.37%
DY 1.36 2.33 1.26 2.86 6.21 7.49 8.15 -25.79%
P/NAPS 2.40 1.32 1.48 0.69 0.64 0.58 0.45 32.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 23/11/05 08/11/04 20/11/03 28/11/02 20/11/01 -
Price 8.70 4.74 3.88 3.58 3.42 2.70 2.06 -
P/RPS 1.60 0.93 0.91 0.58 0.69 0.60 0.55 19.46%
P/EPS 67.44 31.81 -223.99 63.93 32.88 14.52 7.28 44.89%
EY 1.48 3.14 -0.45 1.56 3.04 6.89 13.74 -31.01%
DY 1.38 2.11 1.29 2.79 5.85 7.41 7.28 -24.19%
P/NAPS 2.37 1.46 1.44 0.71 0.68 0.58 0.50 29.59%

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