[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 41.95%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 20,687,042 20,359,398 19,863,672 19,119,464 24,367,622 26,656,829 28,862,484 -19.92%
PBT 1,046,002 1,086,540 1,115,960 1,128,264 810,292 765,814 1,012,102 2.22%
Tax -288,478 -293,128 -302,110 -302,240 -228,533 -218,922 -278,976 2.26%
NP 757,524 793,412 813,850 826,024 581,759 546,892 733,126 2.20%
-
NP to SH 752,934 789,102 809,160 821,448 578,671 541,760 727,712 2.29%
-
Tax Rate 27.58% 26.98% 27.07% 26.79% 28.20% 28.59% 27.56% -
Total Cost 19,929,518 19,565,986 19,049,822 18,293,440 23,785,863 26,109,937 28,129,358 -20.54%
-
Net Worth 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 8.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 595,989 - 298,216 - 447,426 - 238,594 84.20%
Div Payout % 79.16% - 36.86% - 77.32% - 32.79% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 8.47%
NOSH 993,316 992,998 994,054 992,086 994,280 993,447 994,142 -0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.66% 3.90% 4.10% 4.32% 2.39% 2.05% 2.54% -
ROE 16.51% 17.94% 18.71% 18.82% 13.89% 13.57% 18.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,082.62 2,050.30 1,998.25 1,927.20 2,450.78 2,683.27 2,903.26 -19.88%
EPS 75.80 79.47 81.40 82.80 58.20 54.53 73.20 2.35%
DPS 60.00 0.00 30.00 0.00 45.00 0.00 24.00 84.30%
NAPS 4.59 4.43 4.35 4.40 4.19 4.02 4.06 8.53%
Adjusted Per Share Value based on latest NOSH - 992,086
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,082.34 2,049.36 1,999.46 1,924.54 2,452.82 2,683.25 2,905.27 -19.92%
EPS 75.79 79.43 81.45 82.69 58.25 54.53 73.25 2.30%
DPS 59.99 0.00 30.02 0.00 45.04 0.00 24.02 84.18%
NAPS 4.5894 4.428 4.3526 4.3939 4.1935 4.02 4.0628 8.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 9.05 8.70 8.60 8.35 7.90 7.20 6.55 -
P/RPS 0.43 0.42 0.43 0.43 0.32 0.27 0.23 51.81%
P/EPS 11.94 10.95 10.57 10.08 13.57 13.20 8.95 21.20%
EY 8.38 9.13 9.47 9.92 7.37 7.57 11.18 -17.49%
DY 6.63 0.00 3.49 0.00 5.70 0.00 3.66 48.65%
P/NAPS 1.97 1.96 1.98 1.90 1.89 1.79 1.61 14.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 19/02/10 23/11/09 25/08/09 25/05/09 24/02/09 25/11/08 -
Price 8.95 8.58 8.70 8.61 7.95 7.45 7.05 -
P/RPS 0.43 0.42 0.44 0.45 0.32 0.28 0.24 47.56%
P/EPS 11.81 10.80 10.69 10.40 13.66 13.66 9.63 14.58%
EY 8.47 9.26 9.36 9.62 7.32 7.32 10.38 -12.68%
DY 6.70 0.00 3.45 0.00 5.66 0.00 3.40 57.24%
P/NAPS 1.95 1.94 2.00 1.96 1.90 1.85 1.74 7.89%

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