[PETDAG] QoQ Quarter Result on 30-Sep-2010

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- 2.89%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,382,665 0 5,932,199 5,496,313 5,456,472 5,417,494 5,337,713 15.42%
PBT 315,541 0 331,897 284,250 277,223 231,097 256,924 17.92%
Tax -85,768 0 -94,286 -76,932 -75,997 -68,632 -68,791 19.35%
NP 229,773 0 237,611 207,318 201,226 162,465 188,133 17.39%
-
NP to SH 228,456 0 236,164 205,440 199,668 161,108 187,245 17.30%
-
Tax Rate 27.18% - 28.41% 27.06% 27.41% 29.70% 26.77% -
Total Cost 6,152,892 0 5,694,588 5,288,995 5,255,246 5,255,029 5,149,580 15.34%
-
Net Worth 4,797,575 0 4,564,514 4,624,880 4,758,257 4,564,726 4,412,209 6.94%
Dividend
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 595,972 - - 396,985 - 447,522 - -
Div Payout % 260.87% - - 193.24% - 277.78% - -
Equity
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,797,575 0 4,564,514 4,624,880 4,758,257 4,564,726 4,412,209 6.94%
NOSH 993,286 992,285 992,285 992,463 993,373 994,493 995,984 -0.21%
Ratio Analysis
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.60% 0.00% 4.01% 3.77% 3.69% 3.00% 3.52% -
ROE 4.76% 0.00% 5.17% 4.44% 4.20% 3.53% 4.24% -
Per Share
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 642.58 0.00 597.83 553.80 549.29 544.75 535.92 15.67%
EPS 23.00 0.00 23.80 20.70 20.10 16.20 18.80 17.55%
DPS 60.00 0.00 0.00 40.00 0.00 45.00 0.00 -
NAPS 4.83 0.00 4.60 4.66 4.79 4.59 4.43 7.18%
Adjusted Per Share Value based on latest NOSH - 992,463
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 642.47 0.00 597.13 553.25 549.24 545.32 537.29 15.42%
EPS 23.00 0.00 23.77 20.68 20.10 16.22 18.85 17.30%
DPS 59.99 0.00 0.00 39.96 0.00 45.05 0.00 -
NAPS 4.8292 0.00 4.5946 4.6554 4.7896 4.5948 4.4413 6.94%
Price Multiplier on Financial Quarter End Date
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 31/03/11 30/12/10 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 16.50 11.70 11.70 11.00 9.37 9.05 8.70 -
P/RPS 2.57 0.00 1.96 1.99 1.71 1.66 1.62 44.80%
P/EPS 71.74 0.00 49.16 53.14 46.62 55.86 46.28 42.13%
EY 1.39 0.00 2.03 1.88 2.15 1.79 2.16 -29.78%
DY 3.64 0.00 0.00 3.64 0.00 4.97 0.00 -
P/NAPS 3.42 0.00 2.54 2.36 1.96 1.97 1.96 56.29%
Price Multiplier on Announcement Date
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/05/11 - 16/02/11 25/11/10 24/08/10 25/05/10 19/02/10 -
Price 16.30 0.00 12.50 11.12 10.22 8.95 8.58 -
P/RPS 2.54 0.00 2.09 2.01 1.86 1.64 1.60 44.88%
P/EPS 70.87 0.00 52.52 53.72 50.85 55.25 45.64 42.33%
EY 1.41 0.00 1.90 1.86 1.97 1.81 2.19 -29.75%
DY 3.68 0.00 0.00 3.60 0.00 5.03 0.00 -
P/NAPS 3.37 0.00 2.72 2.39 2.13 1.95 1.94 55.73%

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