[PETDAG] YoY 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
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,688,001 7,422,923 6,382,665 5,417,494 4,374,999 6,050,194 4,847,614 8.33%
PBT 250,756 307,724 315,541 231,097 235,929 219,451 235,708 1.08%
Tax -72,970 -84,663 -85,768 -68,632 -64,341 -50,221 -64,209 2.24%
NP 177,786 223,061 229,773 162,465 171,588 169,230 171,499 0.62%
-
NP to SH 176,498 221,759 228,456 161,108 172,349 167,234 169,123 0.74%
-
Tax Rate 29.10% 27.51% 27.18% 29.70% 27.27% 22.88% 27.24% -
Total Cost 7,510,215 7,199,862 6,152,892 5,255,029 4,203,411 5,880,964 4,676,115 8.57%
-
Net Worth 4,808,317 4,783,232 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 5.71%
Dividend
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 173,854 497,217 595,972 447,522 328,758 328,495 198,968 -2.31%
Div Payout % 98.50% 224.22% 260.87% 277.78% 190.75% 196.43% 117.65% -
Equity
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,808,317 4,783,232 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 5.71%
NOSH 993,454 994,435 993,286 994,493 996,237 995,440 994,841 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.31% 3.01% 3.60% 3.00% 3.92% 2.80% 3.54% -
ROE 3.67% 4.64% 4.76% 3.53% 4.13% 4.26% 4.84% -
Per Share
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 773.87 746.45 642.58 544.75 439.15 607.79 487.28 8.36%
EPS 17.80 22.30 23.00 16.20 17.30 16.80 17.00 0.80%
DPS 17.50 50.00 60.00 45.00 33.00 33.00 20.00 -2.29%
NAPS 4.84 4.81 4.83 4.59 4.19 3.94 3.51 5.73%
Adjusted Per Share Value based on latest NOSH - 994,493
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 773.87 747.18 642.47 545.32 440.38 609.01 487.96 8.33%
EPS 17.80 22.32 23.00 16.22 17.35 16.83 17.02 0.78%
DPS 17.50 50.05 59.99 45.05 33.09 33.07 20.03 -2.31%
NAPS 4.84 4.8147 4.8292 4.5948 4.2017 3.9479 3.5149 5.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/12 30/12/11 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 23.50 17.80 16.50 9.05 7.90 8.00 6.15 -
P/RPS 3.04 2.38 2.57 1.66 1.80 1.32 1.26 16.52%
P/EPS 132.27 79.82 71.74 55.86 45.66 47.62 36.18 25.24%
EY 0.76 1.25 1.39 1.79 2.19 2.10 2.76 -20.06%
DY 0.74 2.81 3.64 4.97 4.18 4.13 3.25 -22.65%
P/NAPS 4.86 3.70 3.42 1.97 1.89 2.03 1.75 19.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 06/03/13 24/02/12 26/05/11 25/05/10 25/05/09 26/05/08 28/05/07 -
Price 23.50 18.00 16.30 8.95 7.95 8.15 7.25 -
P/RPS 3.04 2.41 2.54 1.64 1.81 1.34 1.49 13.18%
P/EPS 132.27 80.72 70.87 55.25 45.95 48.51 42.65 21.71%
EY 0.76 1.24 1.41 1.81 2.18 2.06 2.34 -17.73%
DY 0.74 2.78 3.68 5.03 4.15 4.05 2.76 -20.43%
P/NAPS 4.86 3.74 3.37 1.95 1.90 2.07 2.07 15.97%

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