[PETDAG] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 2.86%
YoY- 25.88%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 0 22,406,438 23,902,615 19,897,311 17,426,892 13,499,281 10,482,211 -
PBT 0 769,244 981,260 925,208 760,346 443,515 322,785 -
Tax 0 -214,487 -255,624 -259,691 -231,351 -143,198 -107,982 -
NP 0 554,757 725,636 665,517 528,995 300,317 214,803 -
-
NP to SH 0 551,829 719,696 658,637 523,233 298,700 214,803 -
-
Tax Rate - 27.88% 26.05% 28.07% 30.43% 32.29% 33.45% -
Total Cost 0 21,851,681 23,176,979 19,231,794 16,897,897 13,198,964 10,267,408 -
-
Net Worth 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 -
Dividend
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 447,537 447,538 298,329 197,434 124,117 198,928 -
Div Payout % - 81.10% 62.18% 45.30% 37.73% 41.55% 92.61% -
Equity
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 2,557,005 -
NOSH 992,285 992,086 992,320 993,514 990,704 995,128 495,543 11.25%
Ratio Analysis
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.00% 2.48% 3.04% 3.34% 3.04% 2.22% 2.05% -
ROE 0.00% 12.64% 17.35% 17.97% 16.50% 10.84% 8.40% -
Per Share
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.00 2,258.52 2,408.76 2,002.72 1,759.04 1,356.54 2,115.30 -
EPS 0.00 55.62 72.53 66.29 52.81 30.02 43.35 -
DPS 0.00 45.00 45.00 30.00 19.93 12.47 40.00 -
NAPS 0.00 4.40 4.18 3.69 3.20 2.77 5.16 -
Adjusted Per Share Value based on latest NOSH - 993,514
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.00 2,253.12 2,403.57 2,000.81 1,752.39 1,357.44 1,054.06 -
EPS 0.00 55.49 72.37 66.23 52.61 30.04 21.60 -
DPS 0.00 45.00 45.00 30.00 19.85 12.48 20.00 -
NAPS 0.00 4.3895 4.171 3.6865 3.1879 2.7719 2.5712 -
Price Multiplier on Financial Quarter End Date
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 11.70 8.35 7.50 8.00 4.08 4.16 3.40 -
P/RPS 0.00 0.37 0.31 0.40 0.23 0.31 0.16 -
P/EPS 0.00 15.01 10.34 12.07 7.73 13.86 7.84 -
EY 0.00 6.66 9.67 8.29 12.94 7.22 12.75 -
DY 0.00 5.39 6.00 3.75 4.88 3.00 11.76 -
P/NAPS 0.00 1.90 1.79 2.17 1.28 1.50 0.66 -
Price Multiplier on Announcement Date
01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date - 25/08/09 28/08/08 27/08/07 29/08/06 30/08/05 26/08/04 -
Price 0.00 8.61 6.55 8.25 4.12 3.74 3.50 -
P/RPS 0.00 0.38 0.27 0.41 0.23 0.28 0.17 -
P/EPS 0.00 15.48 9.03 12.44 7.80 12.46 8.07 -
EY 0.00 6.46 11.07 8.04 12.82 8.03 12.38 -
DY 0.00 5.23 6.87 3.64 4.84 3.33 11.43 -
P/NAPS 0.00 1.96 1.57 2.24 1.29 1.35 0.68 -

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