[PETDAG] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -67.74%
YoY- -77.91%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 5,151,970 4,779,866 4,374,999 5,561,380 7,690,193 6,741,049 6,050,194 -10.15%
PBT 275,914 282,066 235,929 68,316 182,933 323,112 219,451 16.47%
Tax -75,496 -75,560 -64,341 -24,704 -49,882 -89,606 -50,221 31.19%
NP 200,418 206,506 171,588 43,612 133,051 233,506 169,230 11.92%
-
NP to SH 199,217 205,362 172,349 42,471 131,647 232,203 167,234 12.36%
-
Tax Rate 27.36% 26.79% 27.27% 36.16% 27.27% 27.73% 22.88% -
Total Cost 4,951,552 4,573,360 4,203,411 5,517,768 7,557,142 6,507,543 5,880,964 -10.82%
-
Net Worth 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 4,147,899 3,922,035 6.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 148,669 - 328,758 - 118,779 - 328,495 -41.02%
Div Payout % 74.63% - 190.75% - 90.23% - 196.43% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 4,147,899 3,922,035 6.50%
NOSH 991,129 992,086 996,237 987,697 989,827 992,320 995,440 -0.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.89% 4.32% 3.92% 0.78% 1.73% 3.46% 2.80% -
ROE 4.62% 4.70% 4.13% 1.07% 3.28% 5.60% 4.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 519.81 481.80 439.15 563.07 776.92 679.32 607.79 -9.89%
EPS 20.10 20.70 17.30 4.30 13.30 23.40 16.80 12.68%
DPS 15.00 0.00 33.00 0.00 12.00 0.00 33.00 -40.85%
NAPS 4.35 4.40 4.19 4.02 4.06 4.18 3.94 6.81%
Adjusted Per Share Value based on latest NOSH - 987,697
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 518.59 481.14 440.38 559.80 774.09 678.55 609.01 -10.15%
EPS 20.05 20.67 17.35 4.28 13.25 23.37 16.83 12.36%
DPS 14.96 0.00 33.09 0.00 11.96 0.00 33.07 -41.04%
NAPS 4.3398 4.3939 4.2017 3.9967 4.0452 4.1752 3.9479 6.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 8.60 8.35 7.90 7.20 6.55 7.50 8.00 -
P/RPS 1.65 1.73 1.80 1.28 0.84 1.10 1.32 16.02%
P/EPS 42.79 40.34 45.66 167.44 49.25 32.05 47.62 -6.87%
EY 2.34 2.48 2.19 0.60 2.03 3.12 2.10 7.47%
DY 1.74 0.00 4.18 0.00 1.83 0.00 4.13 -43.77%
P/NAPS 1.98 1.90 1.89 1.79 1.61 1.79 2.03 -1.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 26/05/08 -
Price 8.70 8.61 7.95 7.45 7.05 6.55 8.15 -
P/RPS 1.67 1.79 1.81 1.32 0.91 0.96 1.34 15.79%
P/EPS 43.28 41.59 45.95 173.26 53.01 27.99 48.51 -7.31%
EY 2.31 2.40 2.18 0.58 1.89 3.57 2.06 7.92%
DY 1.72 0.00 4.15 0.00 1.70 0.00 4.05 -43.47%
P/NAPS 2.00 1.96 1.90 1.85 1.74 1.57 2.07 -2.26%

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