[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -2.48%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,905,570 21,825,888 20,687,042 20,359,398 19,863,672 19,119,464 24,367,622 -6.84%
PBT 1,122,946 1,108,892 1,046,002 1,086,540 1,115,960 1,128,264 810,292 24.27%
Tax -305,858 -303,988 -288,478 -293,128 -302,110 -302,240 -228,533 21.42%
NP 817,088 804,904 757,524 793,412 813,850 826,024 581,759 25.38%
-
NP to SH 810,216 798,672 752,934 789,102 809,160 821,448 578,671 25.12%
-
Tax Rate 27.24% 27.41% 27.58% 26.98% 27.07% 26.79% 28.20% -
Total Cost 21,088,482 21,020,984 19,929,518 19,565,986 19,049,822 18,293,440 23,785,863 -7.70%
-
Net Worth 4,626,968 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 7.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 794,329 - 595,989 - 298,216 - 447,426 46.56%
Div Payout % 98.04% - 79.16% - 36.86% - 77.32% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,626,968 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 7.23%
NOSH 992,911 993,373 993,316 992,998 994,054 992,086 994,280 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.73% 3.69% 3.66% 3.90% 4.10% 4.32% 2.39% -
ROE 17.51% 16.78% 16.51% 17.94% 18.71% 18.82% 13.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,206.20 2,197.15 2,082.62 2,050.30 1,998.25 1,927.20 2,450.78 -6.76%
EPS 81.60 80.40 75.80 79.47 81.40 82.80 58.20 25.24%
DPS 80.00 0.00 60.00 0.00 30.00 0.00 45.00 46.70%
NAPS 4.66 4.79 4.59 4.43 4.35 4.40 4.19 7.33%
Adjusted Per Share Value based on latest NOSH - 995,984
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,204.99 2,196.97 2,082.34 2,049.36 1,999.46 1,924.54 2,452.82 -6.84%
EPS 81.56 80.39 75.79 79.43 81.45 82.69 58.25 25.13%
DPS 79.96 0.00 59.99 0.00 30.02 0.00 45.04 46.56%
NAPS 4.6575 4.7896 4.5894 4.428 4.3526 4.3939 4.1935 7.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 11.00 9.37 9.05 8.70 8.60 8.35 7.90 -
P/RPS 0.50 0.43 0.43 0.42 0.43 0.43 0.32 34.61%
P/EPS 13.48 11.65 11.94 10.95 10.57 10.08 13.57 -0.44%
EY 7.42 8.58 8.38 9.13 9.47 9.92 7.37 0.45%
DY 7.27 0.00 6.63 0.00 3.49 0.00 5.70 17.59%
P/NAPS 2.36 1.96 1.97 1.96 1.98 1.90 1.89 15.94%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 25/05/10 19/02/10 23/11/09 25/08/09 25/05/09 -
Price 11.12 10.22 8.95 8.58 8.70 8.61 7.95 -
P/RPS 0.50 0.47 0.43 0.42 0.44 0.45 0.32 34.61%
P/EPS 13.63 12.71 11.81 10.80 10.69 10.40 13.66 -0.14%
EY 7.34 7.87 8.47 9.26 9.36 9.62 7.32 0.18%
DY 7.19 0.00 6.70 0.00 3.45 0.00 5.66 17.27%
P/NAPS 2.39 2.13 1.95 1.94 2.00 1.96 1.90 16.51%

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