[PETDAG] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 12.24%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 30,721,815 21,189,776 6,382,665 19,868,215 26,188,212 20,217,125 18,352,319 7.92%
PBT 1,191,260 913,609 315,541 862,225 981,440 902,018 989,620 2.78%
Tax -331,415 -244,827 -85,768 -240,101 -251,686 -256,802 -296,662 1.65%
NP 859,845 668,782 229,773 622,124 729,754 645,216 692,958 3.24%
-
NP to SH 853,533 663,748 228,456 619,399 723,372 638,559 688,095 3.24%
-
Tax Rate 27.82% 26.80% 27.18% 27.85% 25.64% 28.47% 29.98% -
Total Cost 29,861,970 20,520,994 6,152,892 19,246,091 25,458,458 19,571,909 17,659,361 8.08%
-
Net Worth 4,848,055 4,957,335 4,969,714 4,311,412 4,018,697 3,640,725 3,229,256 6.20%
Dividend
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 695,417 521,563 595,972 477,427 447,274 318,011 248,266 16.47%
Div Payout % 81.48% 78.58% 260.87% 77.08% 61.83% 49.80% 36.08% -
Equity
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,848,055 4,957,335 4,969,714 4,311,412 4,018,697 3,640,725 3,229,256 6.20%
NOSH 993,454 993,454 993,942 991,129 989,827 992,023 993,617 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.80% 3.16% 3.60% 3.13% 2.79% 3.19% 3.78% -
ROE 17.61% 13.39% 4.60% 14.37% 18.00% 17.54% 21.31% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3,092.42 2,132.94 642.16 2,004.60 2,645.74 2,037.97 1,847.02 7.93%
EPS 85.92 66.81 22.98 62.49 73.08 64.37 69.25 3.24%
DPS 70.00 52.50 60.00 48.00 45.00 32.00 25.00 16.46%
NAPS 4.88 4.99 5.00 4.35 4.06 3.67 3.25 6.20%
Adjusted Per Share Value based on latest NOSH - 991,129
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3,089.29 2,130.78 641.82 1,997.88 2,633.40 2,032.97 1,845.45 7.92%
EPS 85.83 66.74 22.97 62.28 72.74 64.21 69.19 3.24%
DPS 69.93 52.45 59.93 48.01 44.98 31.98 24.96 16.47%
NAPS 4.875 4.9849 4.9974 4.3354 4.0411 3.661 3.2472 6.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 25.30 21.10 16.10 8.60 6.55 8.80 4.30 -
P/RPS 0.82 0.99 2.51 0.43 0.25 0.43 0.23 20.71%
P/EPS 29.45 31.58 70.05 13.76 8.96 13.67 6.21 25.92%
EY 3.40 3.17 1.43 7.27 11.16 7.31 16.11 -20.57%
DY 2.77 2.49 3.73 5.58 6.87 3.64 5.81 -10.38%
P/NAPS 5.18 4.23 3.22 1.98 1.61 2.40 1.32 22.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/08/13 - - 23/11/09 25/11/08 29/11/07 30/11/06 -
Price 27.70 0.00 0.00 8.70 7.05 8.70 4.74 -
P/RPS 0.90 0.00 0.00 0.43 0.27 0.43 0.26 20.18%
P/EPS 32.24 0.00 0.00 13.92 9.65 13.52 6.84 25.80%
EY 3.10 0.00 0.00 7.18 10.37 7.40 14.61 -20.51%
DY 2.53 0.00 0.00 5.52 6.38 3.68 5.27 -10.29%
P/NAPS 5.68 0.00 0.00 2.00 1.74 2.37 1.46 22.28%

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