[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 56.7%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,779,866 24,367,622 19,992,622 14,431,242 6,741,049 22,301,580 16,251,386 -55.80%
PBT 282,066 810,292 574,361 506,051 323,112 908,362 690,593 -44.98%
Tax -75,560 -228,533 -164,192 -139,488 -89,606 -240,582 -190,361 -46.02%
NP 206,506 581,759 410,169 366,563 233,506 667,780 500,232 -44.58%
-
NP to SH 205,362 578,671 406,320 363,856 232,203 661,665 496,112 -44.48%
-
Tax Rate 26.79% 28.20% 28.59% 27.56% 27.73% 26.49% 27.56% -
Total Cost 4,573,360 23,785,863 19,582,453 14,064,679 6,507,543 21,633,800 15,751,154 -56.18%
-
Net Worth 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 10.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 447,426 - 119,297 - 447,070 - -
Div Payout % - 77.32% - 32.79% - 67.57% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 10.50%
NOSH 992,086 994,280 993,447 994,142 992,320 993,491 994,212 -0.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.32% 2.39% 2.05% 2.54% 3.46% 2.99% 3.08% -
ROE 4.70% 13.89% 10.17% 9.01% 5.60% 16.90% 13.20% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 481.80 2,450.78 2,012.45 1,451.63 679.32 2,244.77 1,634.60 -55.74%
EPS 20.70 58.20 40.90 36.60 23.40 66.60 49.90 -44.40%
DPS 0.00 45.00 0.00 12.00 0.00 45.00 0.00 -
NAPS 4.40 4.19 4.02 4.06 4.18 3.94 3.78 10.66%
Adjusted Per Share Value based on latest NOSH - 989,827
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 481.14 2,452.82 2,012.44 1,452.63 678.55 2,244.85 1,635.85 -55.80%
EPS 20.67 58.25 40.90 36.63 23.37 66.60 49.94 -44.49%
DPS 0.00 45.04 0.00 12.01 0.00 45.00 0.00 -
NAPS 4.3939 4.1935 4.02 4.0628 4.1752 3.9401 3.7829 10.50%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 8.35 7.90 7.20 6.55 7.50 8.00 8.65 -
P/RPS 1.73 0.32 0.36 0.45 1.10 0.36 0.53 120.20%
P/EPS 40.34 13.57 17.60 17.90 32.05 12.01 17.33 75.73%
EY 2.48 7.37 5.68 5.59 3.12 8.33 5.77 -43.07%
DY 0.00 5.70 0.00 1.83 0.00 5.63 0.00 -
P/NAPS 1.90 1.89 1.79 1.61 1.79 2.03 2.29 -11.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 26/05/08 26/02/08 -
Price 8.61 7.95 7.45 7.05 6.55 8.15 8.30 -
P/RPS 1.79 0.32 0.37 0.49 0.96 0.36 0.51 131.12%
P/EPS 41.59 13.66 18.22 19.26 27.99 12.24 16.63 84.34%
EY 2.40 7.32 5.49 5.19 3.57 8.17 6.01 -45.80%
DY 0.00 5.66 0.00 1.70 0.00 5.52 0.00 -
P/NAPS 1.96 1.90 1.85 1.74 1.57 2.07 2.20 -7.41%

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