[PETDAG] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -13.96%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 5,932,199 5,496,313 5,456,472 5,417,494 5,337,713 5,151,970 4,779,866 15.44%
PBT 331,897 284,250 277,223 231,097 256,924 275,914 282,066 11.42%
Tax -94,286 -76,932 -75,997 -68,632 -68,791 -75,496 -75,560 15.85%
NP 237,611 207,318 201,226 162,465 188,133 200,418 206,506 9.77%
-
NP to SH 236,164 205,440 199,668 161,108 187,245 199,217 205,362 9.73%
-
Tax Rate 28.41% 27.06% 27.41% 29.70% 26.77% 27.36% 26.79% -
Total Cost 5,694,588 5,288,995 5,255,246 5,255,029 5,149,580 4,951,552 4,573,360 15.69%
-
Net Worth 4,564,514 4,624,880 4,758,257 4,564,726 4,412,209 4,311,412 4,365,182 3.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 396,985 - 447,522 - 148,669 - -
Div Payout % - 193.24% - 277.78% - 74.63% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,564,514 4,624,880 4,758,257 4,564,726 4,412,209 4,311,412 4,365,182 3.01%
NOSH 992,285 992,463 993,373 994,493 995,984 991,129 992,086 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.01% 3.77% 3.69% 3.00% 3.52% 3.89% 4.32% -
ROE 5.17% 4.44% 4.20% 3.53% 4.24% 4.62% 4.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 597.83 553.80 549.29 544.75 535.92 519.81 481.80 15.42%
EPS 23.80 20.70 20.10 16.20 18.80 20.10 20.70 9.72%
DPS 0.00 40.00 0.00 45.00 0.00 15.00 0.00 -
NAPS 4.60 4.66 4.79 4.59 4.43 4.35 4.40 2.99%
Adjusted Per Share Value based on latest NOSH - 994,493
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 597.13 553.25 549.24 545.32 537.29 518.59 481.14 15.44%
EPS 23.77 20.68 20.10 16.22 18.85 20.05 20.67 9.73%
DPS 0.00 39.96 0.00 45.05 0.00 14.96 0.00 -
NAPS 4.5946 4.6554 4.7896 4.5948 4.4413 4.3398 4.3939 3.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 11.70 11.00 9.37 9.05 8.70 8.60 8.35 -
P/RPS 1.96 1.99 1.71 1.66 1.62 1.65 1.73 8.65%
P/EPS 49.16 53.14 46.62 55.86 46.28 42.79 40.34 14.04%
EY 2.03 1.88 2.15 1.79 2.16 2.34 2.48 -12.46%
DY 0.00 3.64 0.00 4.97 0.00 1.74 0.00 -
P/NAPS 2.54 2.36 1.96 1.97 1.96 1.98 1.90 21.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 25/11/10 24/08/10 25/05/10 19/02/10 23/11/09 25/08/09 -
Price 12.50 11.12 10.22 8.95 8.58 8.70 8.61 -
P/RPS 2.09 2.01 1.86 1.64 1.60 1.67 1.79 10.85%
P/EPS 52.52 53.72 50.85 55.25 45.64 43.28 41.59 16.78%
EY 1.90 1.86 1.97 1.81 2.19 2.31 2.40 -14.38%
DY 0.00 3.60 0.00 5.03 0.00 1.72 0.00 -
P/NAPS 2.72 2.39 2.13 1.95 1.94 2.00 1.96 24.34%

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