[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 72.77%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,741,049 22,301,580 16,251,386 10,544,610 5,140,014 19,496,360 16,648,746 -45.29%
PBT 323,112 908,362 690,593 434,647 251,895 903,198 667,490 -38.37%
Tax -89,606 -240,582 -190,361 -128,384 -74,564 -256,559 -192,350 -39.93%
NP 233,506 667,780 500,232 306,263 177,331 646,639 475,140 -37.75%
-
NP to SH 232,203 661,665 496,112 303,822 175,852 640,307 471,184 -37.63%
-
Tax Rate 27.73% 26.49% 27.56% 29.54% 29.60% 28.41% 28.82% -
Total Cost 6,507,543 21,633,800 15,751,154 10,238,347 4,962,683 18,849,721 16,173,606 -45.52%
-
Net Worth 4,147,899 3,914,354 3,758,122 3,643,878 3,666,067 3,484,461 3,320,157 16.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 447,070 - 119,145 - 297,817 - -
Div Payout % - 67.57% - 39.22% - 46.51% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 4,147,899 3,914,354 3,758,122 3,643,878 3,666,067 3,484,461 3,320,157 16.01%
NOSH 992,320 993,491 994,212 992,882 993,514 992,724 994,059 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.46% 2.99% 3.08% 2.90% 3.45% 3.32% 2.85% -
ROE 5.60% 16.90% 13.20% 8.34% 4.80% 18.38% 14.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 679.32 2,244.77 1,634.60 1,062.02 517.36 1,963.93 1,674.82 -45.23%
EPS 23.40 66.60 49.90 30.60 17.70 64.50 47.40 -37.56%
DPS 0.00 45.00 0.00 12.00 0.00 30.00 0.00 -
NAPS 4.18 3.94 3.78 3.67 3.69 3.51 3.34 16.14%
Adjusted Per Share Value based on latest NOSH - 992,023
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 678.55 2,244.85 1,635.85 1,061.41 517.39 1,962.48 1,675.84 -45.29%
EPS 23.37 66.60 49.94 30.58 17.70 64.45 47.43 -37.64%
DPS 0.00 45.00 0.00 11.99 0.00 29.98 0.00 -
NAPS 4.1752 3.9401 3.7829 3.6679 3.6902 3.5074 3.342 16.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.50 8.00 8.65 8.80 8.00 6.15 4.98 -
P/RPS 1.10 0.36 0.53 0.83 1.55 0.31 0.30 137.97%
P/EPS 32.05 12.01 17.33 28.76 45.20 9.53 10.51 110.43%
EY 3.12 8.33 5.77 3.48 2.21 10.49 9.52 -52.49%
DY 0.00 5.63 0.00 1.36 0.00 4.88 0.00 -
P/NAPS 1.79 2.03 2.29 2.40 2.17 1.75 1.49 13.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 26/02/08 29/11/07 27/08/07 28/05/07 26/02/07 -
Price 6.55 8.15 8.30 8.70 8.25 7.25 5.95 -
P/RPS 0.96 0.36 0.51 0.82 1.59 0.37 0.36 92.41%
P/EPS 27.99 12.24 16.63 28.43 46.61 11.24 12.55 70.78%
EY 3.57 8.17 6.01 3.52 2.15 8.90 7.97 -41.48%
DY 0.00 5.52 0.00 1.38 0.00 4.14 0.00 -
P/NAPS 1.57 2.07 2.20 2.37 2.24 2.07 1.78 -8.03%

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