[PETDAG] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -6.01%
YoY- 980.56%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 5,151,970 7,690,193 5,404,596 5,084,782 4,159,355 3,075,016 2,447,214 13.19%
PBT 275,914 182,933 182,753 205,943 -23,331 44,464 84,467 21.78%
Tax -75,496 -49,882 -53,820 -56,709 8,602 -16,760 -32,841 14.86%
NP 200,418 133,051 128,933 149,234 -14,729 27,704 51,626 25.33%
-
NP to SH 199,217 131,647 127,971 148,049 -16,813 27,704 51,626 25.21%
-
Tax Rate 27.36% 27.27% 29.45% 27.54% - 37.69% 38.88% -
Total Cost 4,951,552 7,557,142 5,275,663 4,935,548 4,174,084 3,047,312 2,395,588 12.85%
-
Net Worth 4,311,412 4,018,697 3,640,725 3,229,256 2,610,882 2,508,201 2,482,019 9.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 148,669 118,779 119,042 99,361 48,529 49,471 99,280 6.95%
Div Payout % 74.63% 90.23% 93.02% 67.11% 0.00% 178.57% 192.31% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 4,311,412 4,018,697 3,640,725 3,229,256 2,610,882 2,508,201 2,482,019 9.63%
NOSH 991,129 989,827 992,023 993,617 970,588 494,714 496,403 12.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.89% 1.73% 2.39% 2.93% -0.35% 0.90% 2.11% -
ROE 4.62% 3.28% 3.51% 4.58% -0.64% 1.10% 2.08% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 519.81 776.92 544.81 511.74 428.54 621.57 492.99 0.88%
EPS 20.10 13.30 12.90 14.90 -1.70 5.60 10.40 11.59%
DPS 15.00 12.00 12.00 10.00 5.00 10.00 20.00 -4.67%
NAPS 4.35 4.06 3.67 3.25 2.69 5.07 5.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 993,617
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 518.07 773.30 543.47 511.31 418.25 309.21 246.08 13.19%
EPS 20.03 13.24 12.87 14.89 -1.69 2.79 5.19 25.21%
DPS 14.95 11.94 11.97 9.99 4.88 4.97 9.98 6.96%
NAPS 4.3354 4.0411 3.661 3.2472 2.6254 2.5222 2.4958 9.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 8.60 6.55 8.80 4.30 3.98 3.50 3.22 -
P/RPS 1.65 0.84 1.62 0.84 0.93 0.56 0.65 16.77%
P/EPS 42.79 49.25 68.22 28.86 -229.76 62.50 30.96 5.53%
EY 2.34 2.03 1.47 3.47 -0.44 1.60 3.23 -5.22%
DY 1.74 1.83 1.36 2.33 1.26 2.86 6.21 -19.09%
P/NAPS 1.98 1.61 2.40 1.32 1.48 0.69 0.64 20.69%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 25/11/08 29/11/07 30/11/06 23/11/05 08/11/04 20/11/03 -
Price 8.70 7.05 8.70 4.74 3.88 3.58 3.42 -
P/RPS 1.67 0.91 1.60 0.93 0.91 0.58 0.69 15.85%
P/EPS 43.28 53.01 67.44 31.81 -223.99 63.93 32.88 4.68%
EY 2.31 1.89 1.48 3.14 -0.45 1.56 3.04 -4.46%
DY 1.72 1.70 1.38 2.11 1.29 2.79 5.85 -18.44%
P/NAPS 2.00 1.74 2.37 1.46 1.44 0.71 0.68 19.67%

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