[PETDAG] QoQ Cumulative 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- 46.28%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,952,785 5,456,472 20,687,042 15,269,549 9,931,836 4,779,866 24,367,622 -41.29%
PBT 561,473 277,223 1,046,002 814,905 557,980 282,066 810,292 -21.67%
Tax -152,929 -75,997 -288,478 -219,846 -151,055 -75,560 -228,533 -23.47%
NP 408,544 201,226 757,524 595,059 406,925 206,506 581,759 -20.97%
-
NP to SH 405,108 199,668 752,934 591,827 404,580 205,362 578,671 -21.14%
-
Tax Rate 27.24% 27.41% 27.58% 26.98% 27.07% 26.79% 28.20% -
Total Cost 10,544,241 5,255,246 19,929,518 14,674,490 9,524,911 4,573,360 23,785,863 -41.83%
-
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 397,164 - 595,989 - 149,108 - 447,426 -7.63%
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 8.76% 4.20% 16.51% 13.45% 9.36% 4.70% 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 1,103.10 549.29 2,082.62 1,537.72 999.12 481.80 2,450.78 -41.23%
EPS 40.80 20.10 75.80 59.60 40.70 20.70 58.20 -21.06%
DPS 40.00 0.00 60.00 0.00 15.00 0.00 45.00 -7.54%
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 1,102.50 549.24 2,082.34 1,537.02 999.73 481.14 2,452.82 -41.29%
EPS 40.78 20.10 75.79 59.57 40.72 20.67 58.25 -21.13%
DPS 39.98 0.00 59.99 0.00 15.01 0.00 45.04 -7.63%
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 1.00 1.71 0.43 0.57 0.86 1.73 0.32 113.59%
P/EPS 26.96 46.62 11.94 14.60 21.13 40.34 13.57 57.97%
EY 3.71 2.15 8.38 6.85 4.73 2.48 7.37 -36.69%
DY 3.64 0.00 6.63 0.00 1.74 0.00 5.70 -25.82%
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 1.01 1.86 0.43 0.56 0.87 1.79 0.32 115.01%
P/EPS 27.25 50.85 11.81 14.40 21.38 41.59 13.66 58.40%
EY 3.67 1.97 8.47 6.95 4.68 2.40 7.32 -36.86%
DY 3.60 0.00 6.70 0.00 1.72 0.00 5.66 -26.02%
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