[PETDAG] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 305.8%
YoY- 3.06%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 7,422,923 6,382,665 5,417,494 4,374,999 6,050,194 4,847,614 4,283,395 10.02%
PBT 307,724 315,541 231,097 235,929 219,451 235,708 107,209 20.10%
Tax -84,663 -85,768 -68,632 -64,341 -50,221 -64,209 -36,085 15.96%
NP 223,061 229,773 162,465 171,588 169,230 171,499 71,124 21.96%
-
NP to SH 221,759 228,456 161,108 172,349 167,234 169,123 69,180 22.43%
-
Tax Rate 27.51% 27.18% 29.70% 27.27% 22.88% 27.24% 33.66% -
Total Cost 7,199,862 6,152,892 5,255,029 4,203,411 5,880,964 4,676,115 4,212,271 9.76%
-
Net Worth 4,783,232 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 3,037,661 8.20%
Dividend
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 497,217 595,972 447,522 328,758 328,495 198,968 148,904 23.30%
Div Payout % 224.22% 260.87% 277.78% 190.75% 196.43% 117.65% 215.24% -
Equity
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,783,232 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 3,037,661 8.20%
NOSH 994,435 993,286 994,493 996,237 995,440 994,841 992,699 0.03%
Ratio Analysis
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.01% 3.60% 3.00% 3.92% 2.80% 3.54% 1.66% -
ROE 4.64% 4.76% 3.53% 4.13% 4.26% 4.84% 2.28% -
Per Share
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 746.45 642.58 544.75 439.15 607.79 487.28 431.49 9.98%
EPS 22.30 23.00 16.20 17.30 16.80 17.00 7.00 22.29%
DPS 50.00 60.00 45.00 33.00 33.00 20.00 15.00 23.26%
NAPS 4.81 4.83 4.59 4.19 3.94 3.51 3.06 8.17%
Adjusted Per Share Value based on latest NOSH - 996,237
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 747.18 642.47 545.32 440.38 609.01 487.96 431.16 10.02%
EPS 22.32 23.00 16.22 17.35 16.83 17.02 6.96 22.43%
DPS 50.05 59.99 45.05 33.09 33.07 20.03 14.99 23.30%
NAPS 4.8147 4.8292 4.5948 4.2017 3.9479 3.5149 3.0577 8.20%
Price Multiplier on Financial Quarter End Date
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/12/11 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 17.80 16.50 9.05 7.90 8.00 6.15 4.06 -
P/RPS 2.38 2.57 1.66 1.80 1.32 1.26 0.94 17.51%
P/EPS 79.82 71.74 55.86 45.66 47.62 36.18 58.26 5.62%
EY 1.25 1.39 1.79 2.19 2.10 2.76 1.72 -5.39%
DY 2.81 3.64 4.97 4.18 4.13 3.25 3.69 -4.62%
P/NAPS 3.70 3.42 1.97 1.89 2.03 1.75 1.33 19.45%
Price Multiplier on Announcement Date
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/02/12 26/05/11 25/05/10 25/05/09 26/05/08 28/05/07 25/05/06 -
Price 18.00 16.30 8.95 7.95 8.15 7.25 4.00 -
P/RPS 2.41 2.54 1.64 1.81 1.34 1.49 0.93 17.98%
P/EPS 80.72 70.87 55.25 45.95 48.51 42.65 57.40 6.10%
EY 1.24 1.41 1.81 2.18 2.06 2.34 1.74 -5.71%
DY 2.78 3.68 5.03 4.15 4.05 2.76 3.75 -5.06%
P/NAPS 3.74 3.37 1.95 1.90 2.07 2.07 1.31 19.99%

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