[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 40.37%
YoY- 32.04%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 24,367,622 26,656,829 28,862,484 26,964,196 22,301,580 21,668,514 21,089,220 10.10%
PBT 810,292 765,814 1,012,102 1,292,448 908,362 920,790 869,294 -4.57%
Tax -228,533 -218,922 -278,976 -358,424 -240,582 -253,814 -256,768 -7.46%
NP 581,759 546,892 733,126 934,024 667,780 666,976 612,526 -3.37%
-
NP to SH 578,671 541,760 727,712 928,812 661,665 661,482 607,644 -3.20%
-
Tax Rate 28.20% 28.59% 27.56% 27.73% 26.49% 27.56% 29.54% -
Total Cost 23,785,863 26,109,937 28,129,358 26,030,172 21,633,800 21,001,538 20,476,694 10.49%
-
Net Worth 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 3,643,878 9.32%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 447,426 - 238,594 - 447,070 - 238,291 52.13%
Div Payout % 77.32% - 32.79% - 67.57% - 39.22% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 3,643,878 9.32%
NOSH 994,280 993,447 994,142 992,320 993,491 994,212 992,882 0.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.39% 2.05% 2.54% 3.46% 2.99% 3.08% 2.90% -
ROE 13.89% 13.57% 18.03% 22.39% 16.90% 17.60% 16.68% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2,450.78 2,683.27 2,903.26 2,717.29 2,244.77 2,179.47 2,124.04 9.99%
EPS 58.20 54.53 73.20 93.60 66.60 66.53 61.20 -3.29%
DPS 45.00 0.00 24.00 0.00 45.00 0.00 24.00 51.99%
NAPS 4.19 4.02 4.06 4.18 3.94 3.78 3.67 9.22%
Adjusted Per Share Value based on latest NOSH - 992,320
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2,452.82 2,683.25 2,905.27 2,714.19 2,244.85 2,181.13 2,122.82 10.10%
EPS 58.25 54.53 73.25 93.49 66.60 66.58 61.16 -3.19%
DPS 45.04 0.00 24.02 0.00 45.00 0.00 23.99 52.12%
NAPS 4.1935 4.02 4.0628 4.1752 3.9401 3.7829 3.6679 9.32%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 7.90 7.20 6.55 7.50 8.00 8.65 8.80 -
P/RPS 0.32 0.27 0.23 0.28 0.36 0.40 0.41 -15.21%
P/EPS 13.57 13.20 8.95 8.01 12.01 13.00 14.38 -3.78%
EY 7.37 7.57 11.18 12.48 8.33 7.69 6.95 3.98%
DY 5.70 0.00 3.66 0.00 5.63 0.00 2.73 63.28%
P/NAPS 1.89 1.79 1.61 1.79 2.03 2.29 2.40 -14.71%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 24/02/09 25/11/08 28/08/08 26/05/08 26/02/08 29/11/07 -
Price 7.95 7.45 7.05 6.55 8.15 8.30 8.70 -
P/RPS 0.32 0.28 0.24 0.24 0.36 0.38 0.41 -15.21%
P/EPS 13.66 13.66 9.63 7.00 12.24 12.47 14.22 -2.64%
EY 7.32 7.32 10.38 14.29 8.17 8.02 7.03 2.72%
DY 5.66 0.00 3.40 0.00 5.52 0.00 2.76 61.34%
P/NAPS 1.90 1.85 1.74 1.57 2.07 2.20 2.37 -13.68%

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