[PETDAG] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -4.58%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,513,312 21,905,570 21,825,888 20,687,042 20,359,398 19,863,672 19,119,464 11.47%
PBT 1,191,160 1,122,946 1,108,892 1,046,002 1,086,540 1,115,960 1,128,264 3.67%
Tax -329,620 -305,858 -303,988 -288,478 -293,128 -302,110 -302,240 5.93%
NP 861,540 817,088 804,904 757,524 793,412 813,850 826,024 2.83%
-
NP to SH 855,029 810,216 798,672 752,934 789,102 809,160 821,448 2.69%
-
Tax Rate 27.67% 27.24% 27.41% 27.58% 26.98% 27.07% 26.79% -
Total Cost 21,651,772 21,088,482 21,020,984 19,929,518 19,565,986 19,049,822 18,293,440 11.85%
-
Net Worth 4,573,412 4,626,968 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 3.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 794,329 - 595,989 - 298,216 - -
Div Payout % - 98.04% - 79.16% - 36.86% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,573,412 4,626,968 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 3.14%
NOSH 994,220 992,911 993,373 993,316 992,998 994,054 992,086 0.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.83% 3.73% 3.69% 3.66% 3.90% 4.10% 4.32% -
ROE 18.70% 17.51% 16.78% 16.51% 17.94% 18.71% 18.82% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2,264.42 2,206.20 2,197.15 2,082.62 2,050.30 1,998.25 1,927.20 11.31%
EPS 86.00 81.60 80.40 75.80 79.47 81.40 82.80 2.55%
DPS 0.00 80.00 0.00 60.00 0.00 30.00 0.00 -
NAPS 4.60 4.66 4.79 4.59 4.43 4.35 4.40 2.99%
Adjusted Per Share Value based on latest NOSH - 994,493
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2,266.17 2,204.99 2,196.97 2,082.34 2,049.36 1,999.46 1,924.54 11.47%
EPS 86.07 81.56 80.39 75.79 79.43 81.45 82.69 2.69%
DPS 0.00 79.96 0.00 59.99 0.00 30.02 0.00 -
NAPS 4.6035 4.6575 4.7896 4.5894 4.428 4.3526 4.3939 3.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 11.70 11.00 9.37 9.05 8.70 8.60 8.35 -
P/RPS 0.52 0.50 0.43 0.43 0.42 0.43 0.43 13.46%
P/EPS 13.60 13.48 11.65 11.94 10.95 10.57 10.08 22.03%
EY 7.35 7.42 8.58 8.38 9.13 9.47 9.92 -18.07%
DY 0.00 7.27 0.00 6.63 0.00 3.49 0.00 -
P/NAPS 2.54 2.36 1.96 1.97 1.96 1.98 1.90 21.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 25/11/10 24/08/10 25/05/10 19/02/10 23/11/09 25/08/09 -
Price 12.50 11.12 10.22 8.95 8.58 8.70 8.61 -
P/RPS 0.55 0.50 0.47 0.43 0.42 0.44 0.45 14.27%
P/EPS 14.53 13.63 12.71 11.81 10.80 10.69 10.40 24.89%
EY 6.88 7.34 7.87 8.47 9.26 9.36 9.62 -19.97%
DY 0.00 7.19 0.00 6.70 0.00 3.45 0.00 -
P/NAPS 2.72 2.39 2.13 1.95 1.94 2.00 1.96 24.34%

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