[PETDAG] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -21.65%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 19,119,464 24,367,622 26,656,829 28,862,484 26,964,196 22,301,580 21,668,514 -8.01%
PBT 1,128,264 810,292 765,814 1,012,102 1,292,448 908,362 920,790 14.52%
Tax -302,240 -228,533 -218,922 -278,976 -358,424 -240,582 -253,814 12.35%
NP 826,024 581,759 546,892 733,126 934,024 667,780 666,976 15.33%
-
NP to SH 821,448 578,671 541,760 727,712 928,812 661,665 661,482 15.54%
-
Tax Rate 26.79% 28.20% 28.59% 27.56% 27.73% 26.49% 27.56% -
Total Cost 18,293,440 23,785,863 26,109,937 28,129,358 26,030,172 21,633,800 21,001,538 -8.80%
-
Net Worth 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 10.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 447,426 - 238,594 - 447,070 - -
Div Payout % - 77.32% - 32.79% - 67.57% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 3,758,122 10.50%
NOSH 992,086 994,280 993,447 994,142 992,320 993,491 994,212 -0.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.32% 2.39% 2.05% 2.54% 3.46% 2.99% 3.08% -
ROE 18.82% 13.89% 13.57% 18.03% 22.39% 16.90% 17.60% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,927.20 2,450.78 2,683.27 2,903.26 2,717.29 2,244.77 2,179.47 -7.88%
EPS 82.80 58.20 54.53 73.20 93.60 66.60 66.53 15.71%
DPS 0.00 45.00 0.00 24.00 0.00 45.00 0.00 -
NAPS 4.40 4.19 4.02 4.06 4.18 3.94 3.78 10.66%
Adjusted Per Share Value based on latest NOSH - 989,827
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,922.59 2,450.33 2,680.53 2,902.32 2,711.43 2,242.58 2,178.92 -8.01%
EPS 82.60 58.19 54.48 73.18 93.40 66.53 66.52 15.54%
DPS 0.00 44.99 0.00 23.99 0.00 44.96 0.00 -
NAPS 4.3895 4.1892 4.0159 4.0587 4.171 3.9361 3.779 10.50%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 8.35 7.90 7.20 6.55 7.50 8.00 8.65 -
P/RPS 0.43 0.32 0.27 0.23 0.28 0.36 0.40 4.94%
P/EPS 10.08 13.57 13.20 8.95 8.01 12.01 13.00 -15.61%
EY 9.92 7.37 7.57 11.18 12.48 8.33 7.69 18.51%
DY 0.00 5.70 0.00 3.66 0.00 5.63 0.00 -
P/NAPS 1.90 1.89 1.79 1.61 1.79 2.03 2.29 -11.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 26/05/08 26/02/08 -
Price 8.61 7.95 7.45 7.05 6.55 8.15 8.30 -
P/RPS 0.45 0.32 0.28 0.24 0.24 0.36 0.38 11.94%
P/EPS 10.40 13.66 13.66 9.63 7.00 12.24 12.47 -11.40%
EY 9.62 7.32 7.32 10.38 14.29 8.17 8.02 12.90%
DY 0.00 5.66 0.00 3.40 0.00 5.52 0.00 -
P/NAPS 1.96 1.90 1.85 1.74 1.57 2.07 2.20 -7.41%

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