[PETDAG] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 530.67%
YoY- 199.56%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 5,706,776 4,824,901 4,245,079 3,275,867 2,559,793 2,121,170 1,850,527 20.63%
PBT 255,944 231,662 446,583 235,450 84,780 108,511 271,998 -1.00%
Tax -61,977 -64,209 -132,436 -60,730 -26,454 -31,586 -79,487 -4.06%
NP 193,967 167,453 314,147 174,720 58,326 76,925 192,511 0.12%
-
NP to SH 192,288 165,613 313,344 174,720 58,326 76,925 192,511 -0.01%
-
Tax Rate 24.22% 27.72% 29.66% 25.79% 31.20% 29.11% 29.22% -
Total Cost 5,512,809 4,657,448 3,930,932 3,101,147 2,501,467 2,044,245 1,658,016 22.15%
-
Net Worth 3,746,642 3,312,259 3,023,982 2,655,545 2,477,608 2,297,824 2,227,768 9.04%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 3,746,642 3,312,259 3,023,982 2,655,545 2,477,608 2,297,824 2,227,768 9.04%
NOSH 991,175 991,694 994,731 496,363 498,512 496,290 496,162 12.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.40% 3.47% 7.40% 5.33% 2.28% 3.63% 10.40% -
ROE 5.13% 5.00% 10.36% 6.58% 2.35% 3.35% 8.64% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 575.76 486.53 426.76 659.97 513.49 427.41 372.97 7.50%
EPS 19.40 16.70 31.50 35.20 11.70 15.50 38.80 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.78 3.34 3.04 5.35 4.97 4.63 4.49 -2.82%
Adjusted Per Share Value based on latest NOSH - 496,363
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 574.44 485.67 427.31 329.75 257.67 213.51 186.27 20.63%
EPS 19.36 16.67 31.54 17.59 5.87 7.74 19.38 -0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7713 3.3341 3.0439 2.673 2.4939 2.313 2.2424 9.04%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 8.65 4.98 3.96 3.70 3.47 2.60 2.11 -
P/RPS 1.50 1.02 0.93 0.56 0.68 0.61 0.57 17.49%
P/EPS 44.59 29.82 12.57 10.51 29.66 16.77 5.44 41.97%
EY 2.24 3.35 7.95 9.51 3.37 5.96 18.39 -29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.49 1.30 0.69 0.70 0.56 0.47 30.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 24/02/03 28/02/02 -
Price 8.30 5.95 4.08 3.94 3.67 2.70 2.18 -
P/RPS 1.44 1.22 0.96 0.60 0.71 0.63 0.58 16.35%
P/EPS 42.78 35.63 12.95 11.19 31.37 17.42 5.62 40.23%
EY 2.34 2.81 7.72 8.93 3.19 5.74 17.80 -28.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.78 1.34 0.74 0.74 0.58 0.49 28.42%

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