[PETDAG] QoQ TTM 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- 23.37%
YoY- 33.23%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,755,207 15,907,177 20,687,043 19,644,548 19,868,215 22,406,438 24,367,621 -42.00%
PBT 488,021 763,935 1,046,001 1,050,833 862,225 769,244 810,290 -28.66%
Tax -137,423 -212,919 -288,479 -284,188 -240,101 -214,487 -228,533 -28.73%
NP 350,598 551,016 757,522 766,645 622,124 554,757 581,757 -28.63%
-
NP to SH 348,353 547,570 752,932 764,173 619,399 551,829 578,670 -28.68%
-
Tax Rate 28.16% 27.87% 27.58% 27.04% 27.85% 27.88% 28.20% -
Total Cost 10,404,609 15,356,161 19,929,521 18,877,903 19,246,091 21,851,681 23,785,864 -42.34%
-
Net Worth 3,969,854 3,973,492 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 -3.28%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 447,522 596,191 596,191 477,427 477,427 447,537 447,537 -0.00%
Div Payout % 128.47% 108.88% 79.18% 62.48% 77.08% 81.10% 77.34% -
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 3,969,854 3,973,492 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 -3.28%
NOSH 992,463 993,373 994,493 995,984 991,129 992,086 996,237 -0.25%
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 3.26% 3.46% 3.66% 3.90% 3.13% 2.48% 2.39% -
ROE 8.77% 13.78% 16.49% 17.32% 14.37% 12.64% 13.86% -
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 1,083.69 1,601.33 2,080.16 1,972.38 2,004.60 2,258.52 2,445.97 -41.85%
EPS 35.10 55.12 75.71 76.73 62.49 55.62 58.09 -28.50%
DPS 45.00 60.00 60.00 48.00 48.00 45.00 45.00 0.00%
NAPS 4.00 4.00 4.59 4.43 4.35 4.40 4.19 -3.04%
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 1,082.61 1,601.20 2,082.34 1,977.40 1,999.91 2,255.41 2,452.82 -42.00%
EPS 35.06 55.12 75.79 76.92 62.35 55.55 58.25 -28.69%
DPS 45.05 60.01 60.01 48.06 48.06 45.05 45.05 0.00%
NAPS 3.996 3.9997 4.5948 4.4413 4.3398 4.3939 4.2017 -3.28%
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 1.02 0.59 0.44 0.44 0.43 0.37 0.32 116.43%
P/EPS 31.34 17.00 11.95 11.34 13.76 15.01 13.60 74.37%
EY 3.19 5.88 8.37 8.82 7.27 6.66 7.35 -42.64%
DY 4.09 6.40 6.63 5.52 5.58 5.39 5.70 -19.83%
P/NAPS 2.75 2.34 1.97 1.96 1.98 1.90 1.89 28.37%
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 1.03 0.64 0.43 0.44 0.43 0.38 0.33 113.42%
P/EPS 31.68 18.54 11.82 11.18 13.92 15.48 13.69 74.86%
EY 3.16 5.39 8.46 8.94 7.18 6.46 7.31 -42.79%
DY 4.05 5.87 6.70 5.59 5.52 5.23 5.66 -19.98%
P/NAPS 2.78 2.56 1.95 1.94 2.00 1.96 1.90 28.85%

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