[PETDAG] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -77.92%
YoY- 261.89%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 4,374,999 6,050,194 4,847,614 4,283,395 3,268,309 2,643,317 2,332,093 11.04%
PBT 235,929 219,451 235,708 107,209 -30,607 72,726 -35,873 -
Tax -64,341 -50,221 -64,209 -36,085 -12,127 -18,916 1,187 -
NP 171,588 169,230 171,499 71,124 -42,734 53,810 -34,686 -
-
NP to SH 172,349 167,234 169,123 69,180 -42,734 53,810 -34,686 -
-
Tax Rate 27.27% 22.88% 27.24% 33.66% - 26.01% - -
Total Cost 4,203,411 5,880,964 4,676,115 4,212,271 3,311,043 2,589,507 2,366,779 10.03%
-
Net Worth 4,174,233 3,922,035 3,491,892 3,037,661 2,613,730 2,516,115 2,239,724 10.92%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 328,758 328,495 198,968 148,904 99,381 99,648 49,551 37.03%
Div Payout % 190.75% 196.43% 117.65% 215.24% 0.00% 185.19% 0.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 4,174,233 3,922,035 3,491,892 3,037,661 2,613,730 2,516,115 2,239,724 10.92%
NOSH 996,237 995,440 994,841 992,699 993,813 498,240 495,514 12.33%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.92% 2.80% 3.54% 1.66% -1.31% 2.04% -1.49% -
ROE 4.13% 4.26% 4.84% 2.28% -1.63% 2.14% -1.55% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 439.15 607.79 487.28 431.49 328.87 530.53 470.64 -1.14%
EPS 17.30 16.80 17.00 7.00 -4.30 10.80 -7.00 -
DPS 33.00 33.00 20.00 15.00 10.00 20.00 10.00 21.99%
NAPS 4.19 3.94 3.51 3.06 2.63 5.05 4.52 -1.25%
Adjusted Per Share Value based on latest NOSH - 992,699
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 439.94 608.39 487.46 430.72 328.65 265.80 234.51 11.04%
EPS 17.33 16.82 17.01 6.96 -4.30 5.41 -3.49 -
DPS 33.06 33.03 20.01 14.97 9.99 10.02 4.98 37.05%
NAPS 4.1975 3.9439 3.5113 3.0546 2.6283 2.5301 2.2522 10.92%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 7.90 8.00 6.15 4.06 4.02 3.72 2.83 -
P/RPS 1.80 1.32 1.26 0.94 1.22 0.70 0.60 20.07%
P/EPS 45.66 47.62 36.18 58.26 -93.49 34.44 -40.43 -
EY 2.19 2.10 2.76 1.72 -1.07 2.90 -2.47 -
DY 4.18 4.13 3.25 3.69 2.49 5.38 3.53 2.85%
P/NAPS 1.89 2.03 1.75 1.33 1.53 0.74 0.63 20.07%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 26/05/08 28/05/07 25/05/06 31/05/05 24/05/04 26/05/03 -
Price 7.95 8.15 7.25 4.00 4.18 3.40 3.08 -
P/RPS 1.81 1.34 1.49 0.93 1.27 0.64 0.65 18.59%
P/EPS 45.95 48.51 42.65 57.40 -97.21 31.48 -44.00 -
EY 2.18 2.06 2.34 1.74 -1.03 3.18 -2.27 -
DY 4.15 4.05 2.76 3.75 2.39 5.88 3.25 4.15%
P/NAPS 1.90 2.07 2.07 1.31 1.59 0.67 0.68 18.66%

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