[PETDAG] QoQ 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- -2.99%
YoY- 51.33%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter 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 5,417,494 5,337,713 5,151,970 4,779,866 4,374,999 5,561,380 -1.26%
PBT 277,223 231,097 256,924 275,914 282,066 235,929 68,316 155.06%
Tax -75,997 -68,632 -68,791 -75,496 -75,560 -64,341 -24,704 111.95%
NP 201,226 162,465 188,133 200,418 206,506 171,588 43,612 177.92%
-
NP to SH 199,668 161,108 187,245 199,217 205,362 172,349 42,471 181.43%
-
Tax Rate 27.41% 29.70% 26.77% 27.36% 26.79% 27.27% 36.16% -
Total Cost 5,255,246 5,255,029 5,149,580 4,951,552 4,573,360 4,203,411 5,517,768 -3.20%
-
Net Worth 4,758,257 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 3,970,544 12.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 447,522 - 148,669 - 328,758 - -
Div Payout % - 277.78% - 74.63% - 190.75% - -
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 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 3,970,544 12.86%
NOSH 993,373 994,493 995,984 991,129 992,086 996,237 987,697 0.38%
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% 3.00% 3.52% 3.89% 4.32% 3.92% 0.78% -
ROE 4.20% 3.53% 4.24% 4.62% 4.70% 4.13% 1.07% -
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 549.29 544.75 535.92 519.81 481.80 439.15 563.07 -1.64%
EPS 20.10 16.20 18.80 20.10 20.70 17.30 4.30 180.35%
DPS 0.00 45.00 0.00 15.00 0.00 33.00 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 549.24 545.32 537.29 518.59 481.14 440.38 559.80 -1.26%
EPS 20.10 16.22 18.85 20.05 20.67 17.35 4.28 181.23%
DPS 0.00 45.05 0.00 14.96 0.00 33.09 0.00 -
NAPS 4.7896 4.5948 4.4413 4.3398 4.3939 4.2017 3.9967 12.86%
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 1.66 1.62 1.65 1.73 1.80 1.28 21.36%
P/EPS 46.62 55.86 46.28 42.79 40.34 45.66 167.44 -57.46%
EY 2.15 1.79 2.16 2.34 2.48 2.19 0.60 134.71%
DY 0.00 4.97 0.00 1.74 0.00 4.18 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 1.64 1.60 1.67 1.79 1.81 1.32 25.76%
P/EPS 50.85 55.25 45.64 43.28 41.59 45.95 173.26 -55.93%
EY 1.97 1.81 2.19 2.31 2.40 2.18 0.58 126.46%
DY 0.00 5.03 0.00 1.72 0.00 4.15 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