[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -64.51%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 20,687,042 15,269,549 9,931,836 4,779,866 24,367,622 19,992,622 14,431,242 27.16%
PBT 1,046,002 814,905 557,980 282,066 810,292 574,361 506,051 62.33%
Tax -288,478 -219,846 -151,055 -75,560 -228,533 -164,192 -139,488 62.39%
NP 757,524 595,059 406,925 206,506 581,759 410,169 366,563 62.31%
-
NP to SH 752,934 591,827 404,580 205,362 578,671 406,320 363,856 62.45%
-
Tax Rate 27.58% 26.98% 27.07% 26.79% 28.20% 28.59% 27.56% -
Total Cost 19,929,518 14,674,490 9,524,911 4,573,360 23,785,863 19,582,453 14,064,679 26.18%
-
Net Worth 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 8.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 595,989 - 149,108 - 447,426 - 119,297 192.52%
Div Payout % 79.16% - 36.86% - 77.32% - 32.79% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,559,323 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 8.47%
NOSH 993,316 992,998 994,054 992,086 994,280 993,447 994,142 -0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.66% 3.90% 4.10% 4.32% 2.39% 2.05% 2.54% -
ROE 16.51% 13.45% 9.36% 4.70% 13.89% 10.17% 9.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,082.62 1,537.72 999.12 481.80 2,450.78 2,012.45 1,451.63 27.23%
EPS 75.80 59.60 40.70 20.70 58.20 40.90 36.60 62.54%
DPS 60.00 0.00 15.00 0.00 45.00 0.00 12.00 192.68%
NAPS 4.59 4.43 4.35 4.40 4.19 4.02 4.06 8.53%
Adjusted Per Share Value based on latest NOSH - 992,086
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,082.34 1,537.02 999.73 481.14 2,452.82 2,012.44 1,452.63 27.16%
EPS 75.79 59.57 40.72 20.67 58.25 40.90 36.63 62.44%
DPS 59.99 0.00 15.01 0.00 45.04 0.00 12.01 192.49%
NAPS 4.5894 4.428 4.3526 4.3939 4.1935 4.02 4.0628 8.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 9.05 8.70 8.60 8.35 7.90 7.20 6.55 -
P/RPS 0.43 0.57 0.86 1.73 0.32 0.36 0.45 -2.98%
P/EPS 11.94 14.60 21.13 40.34 13.57 17.60 17.90 -23.67%
EY 8.38 6.85 4.73 2.48 7.37 5.68 5.59 31.01%
DY 6.63 0.00 1.74 0.00 5.70 0.00 1.83 136.07%
P/NAPS 1.97 1.96 1.98 1.90 1.89 1.79 1.61 14.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 19/02/10 23/11/09 25/08/09 25/05/09 24/02/09 25/11/08 -
Price 8.95 8.58 8.70 8.61 7.95 7.45 7.05 -
P/RPS 0.43 0.56 0.87 1.79 0.32 0.37 0.49 -8.34%
P/EPS 11.81 14.40 21.38 41.59 13.66 18.22 19.26 -27.84%
EY 8.47 6.95 4.68 2.40 7.32 5.49 5.19 38.65%
DY 6.70 0.00 1.72 0.00 5.66 0.00 1.70 149.71%
P/NAPS 1.95 1.94 2.00 1.96 1.90 1.85 1.74 7.89%

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