[PETDAG] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 11.86%
YoY- -47.15%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,337,713 5,561,380 5,706,776 4,824,901 4,245,079 3,275,867 2,559,793 13.01%
PBT 256,924 68,316 255,944 231,662 446,583 235,450 84,780 20.27%
Tax -68,791 -24,704 -61,977 -64,209 -132,436 -60,730 -26,454 17.24%
NP 188,133 43,612 193,967 167,453 314,147 174,720 58,326 21.53%
-
NP to SH 187,245 42,471 192,288 165,613 313,344 174,720 58,326 21.43%
-
Tax Rate 26.77% 36.16% 24.22% 27.72% 29.66% 25.79% 31.20% -
Total Cost 5,149,580 5,517,768 5,512,809 4,657,448 3,930,932 3,101,147 2,501,467 12.77%
-
Net Worth 4,412,209 3,970,544 3,746,642 3,312,259 3,023,982 2,655,545 2,477,608 10.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,412,209 3,970,544 3,746,642 3,312,259 3,023,982 2,655,545 2,477,608 10.08%
NOSH 995,984 987,697 991,175 991,694 994,731 496,363 498,512 12.21%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.52% 0.78% 3.40% 3.47% 7.40% 5.33% 2.28% -
ROE 4.24% 1.07% 5.13% 5.00% 10.36% 6.58% 2.35% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 535.92 563.07 575.76 486.53 426.76 659.97 513.49 0.71%
EPS 18.80 4.30 19.40 16.70 31.50 35.20 11.70 8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.43 4.02 3.78 3.34 3.04 5.35 4.97 -1.89%
Adjusted Per Share Value based on latest NOSH - 991,694
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 537.29 559.80 574.44 485.67 427.31 329.75 257.67 13.01%
EPS 18.85 4.28 19.36 16.67 31.54 17.59 5.87 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4413 3.9967 3.7713 3.3341 3.0439 2.673 2.4939 10.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 8.70 7.20 8.65 4.98 3.96 3.70 3.47 -
P/RPS 1.62 1.28 1.50 1.02 0.93 0.56 0.68 15.55%
P/EPS 46.28 167.44 44.59 29.82 12.57 10.51 29.66 7.68%
EY 2.16 0.60 2.24 3.35 7.95 9.51 3.37 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.79 2.29 1.49 1.30 0.69 0.70 18.70%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 24/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 -
Price 8.58 7.45 8.30 5.95 4.08 3.94 3.67 -
P/RPS 1.60 1.32 1.44 1.22 0.96 0.60 0.71 14.48%
P/EPS 45.64 173.26 42.78 35.63 12.95 11.19 31.37 6.44%
EY 2.19 0.58 2.34 2.81 7.72 8.93 3.19 -6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.85 2.20 1.78 1.34 0.74 0.74 17.40%

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