[PETDAG] QoQ Cumulative 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- -64.91%
YoY- 32.04%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative 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 19,992,622 14,431,242 6,741,049 22,301,580 16,251,386 10,544,610 74.70%
PBT 810,292 574,361 506,051 323,112 908,362 690,593 434,647 51.41%
Tax -228,533 -164,192 -139,488 -89,606 -240,582 -190,361 -128,384 46.82%
NP 581,759 410,169 366,563 233,506 667,780 500,232 306,263 53.31%
-
NP to SH 578,671 406,320 363,856 232,203 661,665 496,112 303,822 53.59%
-
Tax Rate 28.20% 28.59% 27.56% 27.73% 26.49% 27.56% 29.54% -
Total Cost 23,785,863 19,582,453 14,064,679 6,507,543 21,633,800 15,751,154 10,238,347 75.32%
-
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 - 119,297 - 447,070 - 119,145 141.40%
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% 10.17% 9.01% 5.60% 16.90% 13.20% 8.34% -
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 2,012.45 1,451.63 679.32 2,244.77 1,634.60 1,062.02 74.53%
EPS 58.20 40.90 36.60 23.40 66.60 49.90 30.60 53.44%
DPS 45.00 0.00 12.00 0.00 45.00 0.00 12.00 141.17%
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 2,450.33 2,010.39 1,451.16 677.86 2,242.58 1,634.19 1,060.33 74.70%
EPS 58.19 40.86 36.59 23.35 66.53 49.89 30.55 53.59%
DPS 44.99 0.00 12.00 0.00 44.96 0.00 11.98 141.41%
NAPS 4.1892 4.0159 4.0587 4.171 3.9361 3.779 3.6642 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 0.36 0.45 1.10 0.36 0.53 0.83 -46.99%
P/EPS 13.57 17.60 17.90 32.05 12.01 17.33 28.76 -39.36%
EY 7.37 5.68 5.59 3.12 8.33 5.77 3.48 64.83%
DY 5.70 0.00 1.83 0.00 5.63 0.00 1.36 159.72%
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 0.37 0.49 0.96 0.36 0.51 0.82 -46.56%
P/EPS 13.66 18.22 19.26 27.99 12.24 16.63 28.43 -38.62%
EY 7.32 5.49 5.19 3.57 8.17 6.01 3.52 62.84%
DY 5.66 0.00 1.70 0.00 5.52 0.00 1.38 156.00%
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