[PETDAG] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -124.46%
YoY- -179.42%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 6,050,194 4,847,614 4,283,395 3,268,309 2,643,317 2,332,093 1,918,570 21.07%
PBT 219,451 235,708 107,209 -30,607 72,726 -35,873 66,797 21.90%
Tax -50,221 -64,209 -36,085 -12,127 -18,916 1,187 -21,175 15.46%
NP 169,230 171,499 71,124 -42,734 53,810 -34,686 45,622 24.39%
-
NP to SH 167,234 169,123 69,180 -42,734 53,810 -34,686 45,622 24.14%
-
Tax Rate 22.88% 27.24% 33.66% - 26.01% - 31.70% -
Total Cost 5,880,964 4,676,115 4,212,271 3,311,043 2,589,507 2,366,779 1,872,948 20.98%
-
Net Worth 3,922,035 3,491,892 3,037,661 2,613,730 2,516,115 2,239,724 2,186,880 10.21%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 328,495 198,968 148,904 99,381 99,648 49,551 123,972 17.61%
Div Payout % 196.43% 117.65% 215.24% 0.00% 185.19% 0.00% 271.74% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 3,922,035 3,491,892 3,037,661 2,613,730 2,516,115 2,239,724 2,186,880 10.21%
NOSH 995,440 994,841 992,699 993,813 498,240 495,514 495,891 12.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.80% 3.54% 1.66% -1.31% 2.04% -1.49% 2.38% -
ROE 4.26% 4.84% 2.28% -1.63% 2.14% -1.55% 2.09% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 607.79 487.28 431.49 328.87 530.53 470.64 386.89 7.81%
EPS 16.80 17.00 7.00 -4.30 10.80 -7.00 9.20 10.54%
DPS 33.00 20.00 15.00 10.00 20.00 10.00 25.00 4.73%
NAPS 3.94 3.51 3.06 2.63 5.05 4.52 4.41 -1.85%
Adjusted Per Share Value based on latest NOSH - 993,813
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 609.01 487.96 431.16 328.98 266.07 234.75 193.12 21.07%
EPS 16.83 17.02 6.96 -4.30 5.42 -3.49 4.59 24.15%
DPS 33.07 20.03 14.99 10.00 10.03 4.99 12.48 17.61%
NAPS 3.9479 3.5149 3.0577 2.631 2.5327 2.2545 2.2013 10.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.00 6.15 4.06 4.02 3.72 2.83 2.85 -
P/RPS 1.32 1.26 0.94 1.22 0.70 0.60 0.74 10.11%
P/EPS 47.62 36.18 58.26 -93.49 34.44 -40.43 30.98 7.42%
EY 2.10 2.76 1.72 -1.07 2.90 -2.47 3.23 -6.91%
DY 4.13 3.25 3.69 2.49 5.38 3.53 8.77 -11.78%
P/NAPS 2.03 1.75 1.33 1.53 0.74 0.63 0.65 20.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 25/05/06 31/05/05 24/05/04 26/05/03 23/05/02 -
Price 8.15 7.25 4.00 4.18 3.40 3.08 2.88 -
P/RPS 1.34 1.49 0.93 1.27 0.64 0.65 0.74 10.39%
P/EPS 48.51 42.65 57.40 -97.21 31.48 -44.00 31.30 7.56%
EY 2.06 2.34 1.74 -1.03 3.18 -2.27 3.19 -7.02%
DY 4.05 2.76 3.75 2.39 5.88 3.25 8.68 -11.92%
P/NAPS 2.07 2.07 1.31 1.59 0.67 0.68 0.65 21.27%

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