[PETDAG] YoY Quarter Result on 31-Mar-2008 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -13.03%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 6,382,665 5,417,494 4,374,999 6,050,194 4,847,614 4,283,395 3,268,309 11.79%
PBT 315,541 231,097 235,929 219,451 235,708 107,209 -30,607 -
Tax -85,768 -68,632 -64,341 -50,221 -64,209 -36,085 -12,127 38.52%
NP 229,773 162,465 171,588 169,230 171,499 71,124 -42,734 -
-
NP to SH 228,456 161,108 172,349 167,234 169,123 69,180 -42,734 -
-
Tax Rate 27.18% 29.70% 27.27% 22.88% 27.24% 33.66% - -
Total Cost 6,152,892 5,255,029 4,203,411 5,880,964 4,676,115 4,212,271 3,311,043 10.87%
-
Net Worth 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 3,037,661 2,613,730 10.64%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 595,972 447,522 328,758 328,495 198,968 148,904 99,381 34.77%
Div Payout % 260.87% 277.78% 190.75% 196.43% 117.65% 215.24% 0.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 3,037,661 2,613,730 10.64%
NOSH 993,286 994,493 996,237 995,440 994,841 992,699 993,813 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.60% 3.00% 3.92% 2.80% 3.54% 1.66% -1.31% -
ROE 4.76% 3.53% 4.13% 4.26% 4.84% 2.28% -1.63% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 642.58 544.75 439.15 607.79 487.28 431.49 328.87 11.80%
EPS 23.00 16.20 17.30 16.80 17.00 7.00 -4.30 -
DPS 60.00 45.00 33.00 33.00 20.00 15.00 10.00 34.78%
NAPS 4.83 4.59 4.19 3.94 3.51 3.06 2.63 10.65%
Adjusted Per Share Value based on latest NOSH - 995,440
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 642.47 545.32 440.38 609.01 487.96 431.16 328.98 11.79%
EPS 23.00 16.22 17.35 16.83 17.02 6.96 -4.30 -
DPS 59.99 45.05 33.09 33.07 20.03 14.99 10.00 34.77%
NAPS 4.8292 4.5948 4.2017 3.9479 3.5149 3.0577 2.631 10.64%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 16.50 9.05 7.90 8.00 6.15 4.06 4.02 -
P/RPS 2.57 1.66 1.80 1.32 1.26 0.94 1.22 13.21%
P/EPS 71.74 55.86 45.66 47.62 36.18 58.26 -93.49 -
EY 1.39 1.79 2.19 2.10 2.76 1.72 -1.07 -
DY 3.64 4.97 4.18 4.13 3.25 3.69 2.49 6.52%
P/NAPS 3.42 1.97 1.89 2.03 1.75 1.33 1.53 14.33%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 25/05/09 26/05/08 28/05/07 25/05/06 31/05/05 -
Price 16.30 8.95 7.95 8.15 7.25 4.00 4.18 -
P/RPS 2.54 1.64 1.81 1.34 1.49 0.93 1.27 12.24%
P/EPS 70.87 55.25 45.95 48.51 42.65 57.40 -97.21 -
EY 1.41 1.81 2.18 2.06 2.34 1.74 -1.03 -
DY 3.68 5.03 4.15 4.05 2.76 3.75 2.39 7.45%
P/NAPS 3.37 1.95 1.90 2.07 2.07 1.31 1.59 13.33%

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