[PETDAG] QoQ Annualized Quarter 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- -1.5%
YoY- 11.19%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,825,888 20,687,042 20,359,398 19,863,672 19,119,464 24,367,622 26,656,829 -12.51%
PBT 1,108,892 1,046,002 1,086,540 1,115,960 1,128,264 810,292 765,814 28.07%
Tax -303,988 -288,478 -293,128 -302,110 -302,240 -228,533 -218,922 24.53%
NP 804,904 757,524 793,412 813,850 826,024 581,759 546,892 29.47%
-
NP to SH 798,672 752,934 789,102 809,160 821,448 578,671 541,760 29.62%
-
Tax Rate 27.41% 27.58% 26.98% 27.07% 26.79% 28.20% 28.59% -
Total Cost 21,020,984 19,929,518 19,565,986 19,049,822 18,293,440 23,785,863 26,109,937 -13.49%
-
Net Worth 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 12.42%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 595,989 - 298,216 - 447,426 - -
Div Payout % - 79.16% - 36.86% - 77.32% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 4,758,257 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 12.42%
NOSH 993,373 993,316 992,998 994,054 992,086 994,280 993,447 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.69% 3.66% 3.90% 4.10% 4.32% 2.39% 2.05% -
ROE 16.78% 16.51% 17.94% 18.71% 18.82% 13.89% 13.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2,197.15 2,082.62 2,050.30 1,998.25 1,927.20 2,450.78 2,683.27 -12.50%
EPS 80.40 75.80 79.47 81.40 82.80 58.20 54.53 29.63%
DPS 0.00 60.00 0.00 30.00 0.00 45.00 0.00 -
NAPS 4.79 4.59 4.43 4.35 4.40 4.19 4.02 12.42%
Adjusted Per Share Value based on latest NOSH - 991,129
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2,194.74 2,080.22 2,047.28 1,997.43 1,922.59 2,450.33 2,680.53 -12.51%
EPS 80.31 75.71 79.35 81.37 82.60 58.19 54.48 29.61%
DPS 0.00 59.93 0.00 29.99 0.00 44.99 0.00 -
NAPS 4.7848 4.5847 4.4235 4.3482 4.3895 4.1892 4.0159 12.42%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 9.37 9.05 8.70 8.60 8.35 7.90 7.20 -
P/RPS 0.43 0.43 0.42 0.43 0.43 0.32 0.27 36.49%
P/EPS 11.65 11.94 10.95 10.57 10.08 13.57 13.20 -8.01%
EY 8.58 8.38 9.13 9.47 9.92 7.37 7.57 8.73%
DY 0.00 6.63 0.00 3.49 0.00 5.70 0.00 -
P/NAPS 1.96 1.97 1.96 1.98 1.90 1.89 1.79 6.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 19/02/10 23/11/09 25/08/09 25/05/09 24/02/09 -
Price 10.22 8.95 8.58 8.70 8.61 7.95 7.45 -
P/RPS 0.47 0.43 0.42 0.44 0.45 0.32 0.28 41.37%
P/EPS 12.71 11.81 10.80 10.69 10.40 13.66 13.66 -4.70%
EY 7.87 8.47 9.26 9.36 9.62 7.32 7.32 4.96%
DY 0.00 6.70 0.00 3.45 0.00 5.66 0.00 -
P/NAPS 2.13 1.95 1.94 2.00 1.96 1.90 1.85 9.87%

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