[PETDAG] YoY Annual (Unaudited) 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
YoY- 139.51%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 24,367,622 22,301,580 19,496,360 16,567,916 12,451,079 9,830,365 8,970,494 18.10%
PBT 810,292 908,362 903,198 724,670 330,120 555,189 230,715 23.26%
Tax -228,533 -240,582 -256,559 -213,500 -119,389 -173,991 -81,614 18.70%
NP 581,759 667,780 646,639 511,170 210,731 381,198 149,101 25.44%
-
NP to SH 578,671 661,665 640,307 504,722 210,731 381,198 149,101 25.33%
-
Tax Rate 28.20% 26.49% 28.41% 29.46% 36.17% 31.34% 35.37% -
Total Cost 23,785,863 21,633,800 18,849,721 16,056,746 12,240,348 9,449,167 8,821,393 17.95%
-
Net Worth 4,166,033 3,914,354 3,484,461 3,031,807 2,614,257 2,509,843 2,246,455 10.83%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 447,426 447,070 297,817 198,807 149,102 198,799 149,100 20.07%
Div Payout % 77.32% 67.57% 46.51% 39.39% 70.75% 52.15% 100.00% -
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 4,166,033 3,914,354 3,484,461 3,031,807 2,614,257 2,509,843 2,246,455 10.83%
NOSH 994,280 993,491 992,724 994,035 994,014 496,998 497,003 12.23%
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 2.39% 2.99% 3.32% 3.09% 1.69% 3.88% 1.66% -
ROE 13.89% 16.90% 18.38% 16.65% 8.06% 15.19% 6.64% -
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 2,450.78 2,244.77 1,963.93 1,666.73 1,252.61 1,977.95 1,804.92 5.22%
EPS 58.20 66.60 64.50 50.80 21.20 76.70 30.00 11.66%
DPS 45.00 45.00 30.00 20.00 15.00 40.00 30.00 6.98%
NAPS 4.19 3.94 3.51 3.05 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 2,452.82 2,244.85 1,962.48 1,667.71 1,253.31 989.51 902.96 18.10%
EPS 58.25 66.60 64.45 50.80 21.21 38.37 15.01 25.33%
DPS 45.04 45.00 29.98 20.01 15.01 20.01 15.01 20.07%
NAPS 4.1935 3.9401 3.5074 3.0518 2.6315 2.5264 2.2613 10.83%
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 0.32 0.36 0.31 0.24 0.32 0.19 0.16 12.23%
P/EPS 13.57 12.01 9.53 8.00 18.96 4.85 9.43 6.24%
EY 7.37 8.33 10.49 12.51 5.27 20.62 10.60 -5.87%
DY 5.70 5.63 4.88 4.93 3.73 10.75 10.60 -9.81%
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 0.32 0.36 0.37 0.24 0.33 0.17 0.17 11.10%
P/EPS 13.66 12.24 11.24 7.88 19.72 4.43 10.27 4.86%
EY 7.32 8.17 8.90 12.69 5.07 22.56 9.74 -4.64%
DY 5.66 5.52 4.14 5.00 3.59 11.76 9.74 -8.64%
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