[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 97.01%
YoY- 11.19%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,456,472 20,687,042 15,269,549 9,931,836 4,779,866 24,367,622 19,992,622 -58.02%
PBT 277,223 1,046,002 814,905 557,980 282,066 810,292 574,361 -38.55%
Tax -75,997 -288,478 -219,846 -151,055 -75,560 -228,533 -164,192 -40.24%
NP 201,226 757,524 595,059 406,925 206,506 581,759 410,169 -37.87%
-
NP to SH 199,668 752,934 591,827 404,580 205,362 578,671 406,320 -37.80%
-
Tax Rate 27.41% 27.58% 26.98% 27.07% 26.79% 28.20% 28.59% -
Total Cost 5,255,246 19,929,518 14,674,490 9,524,911 4,573,360 23,785,863 19,582,453 -58.49%
-
Net Worth 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 12.42%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 595,989 - 149,108 - 447,426 - -
Div Payout % - 79.16% - 36.86% - 77.32% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 12.42%
NOSH 993,373 993,316 992,998 994,054 992,086 994,280 993,447 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.69% 3.66% 3.90% 4.10% 4.32% 2.39% 2.05% -
ROE 4.20% 16.51% 13.45% 9.36% 4.70% 13.89% 10.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 549.29 2,082.62 1,537.72 999.12 481.80 2,450.78 2,012.45 -58.02%
EPS 20.10 75.80 59.60 40.70 20.70 58.20 40.90 -37.80%
DPS 0.00 60.00 0.00 15.00 0.00 45.00 0.00 -
NAPS 4.79 4.59 4.43 4.35 4.40 4.19 4.02 12.42%
Adjusted Per Share Value based on latest NOSH - 991,129
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 549.24 2,082.34 1,537.02 999.73 481.14 2,452.82 2,012.44 -58.02%
EPS 20.10 75.79 59.57 40.72 20.67 58.25 40.90 -37.80%
DPS 0.00 59.99 0.00 15.01 0.00 45.04 0.00 -
NAPS 4.7896 4.5894 4.428 4.3526 4.3939 4.1935 4.02 12.42%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 9.37 9.05 8.70 8.60 8.35 7.90 7.20 -
P/RPS 1.71 0.43 0.57 0.86 1.73 0.32 0.36 183.37%
P/EPS 46.62 11.94 14.60 21.13 40.34 13.57 17.60 91.78%
EY 2.15 8.38 6.85 4.73 2.48 7.37 5.68 -47.76%
DY 0.00 6.63 0.00 1.74 0.00 5.70 0.00 -
P/NAPS 1.96 1.97 1.96 1.98 1.90 1.89 1.79 6.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 19/02/10 23/11/09 25/08/09 25/05/09 24/02/09 -
Price 10.22 8.95 8.58 8.70 8.61 7.95 7.45 -
P/RPS 1.86 0.43 0.56 0.87 1.79 0.32 0.37 194.32%
P/EPS 50.85 11.81 14.40 21.38 41.59 13.66 18.22 98.59%
EY 1.97 8.47 6.95 4.68 2.40 7.32 5.49 -49.59%
DY 0.00 6.70 0.00 1.72 0.00 5.66 0.00 -
P/NAPS 2.13 1.95 1.94 2.00 1.96 1.90 1.85 9.87%

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