[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2010

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- 102.89%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 23,267,648 0 16,884,984 10,952,785 5,456,472 20,687,042 15,269,549 40.19%
PBT 1,208,911 0 893,370 561,473 277,223 1,046,002 814,905 37.21%
Tax -332,984 0 -247,215 -152,929 -75,997 -288,478 -219,846 39.52%
NP 875,927 0 646,155 408,544 201,226 757,524 595,059 36.36%
-
NP to SH 869,728 0 641,272 405,108 199,668 752,934 591,827 36.18%
-
Tax Rate 27.54% - 27.67% 27.24% 27.41% 27.58% 26.98% -
Total Cost 22,391,721 0 16,238,829 10,544,241 5,255,246 19,929,518 14,674,490 40.35%
-
Net Worth 4,800,898 0 4,573,412 4,626,968 4,758,257 4,559,323 4,398,982 7.26%
Dividend
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 993,974 - - 397,164 - 595,989 - -
Div Payout % 114.29% - - 98.04% - 79.16% - -
Equity
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,800,898 0 4,573,412 4,626,968 4,758,257 4,559,323 4,398,982 7.26%
NOSH 993,974 994,220 994,220 992,911 993,373 993,316 992,998 0.07%
Ratio Analysis
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.76% 0.00% 3.83% 3.73% 3.69% 3.66% 3.90% -
ROE 18.12% 0.00% 14.02% 8.76% 4.20% 16.51% 13.45% -
Per Share
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2,340.87 0.00 1,698.31 1,103.10 549.29 2,082.62 1,537.72 40.08%
EPS 87.50 0.00 64.50 40.80 20.10 75.80 59.60 36.07%
DPS 100.00 0.00 0.00 40.00 0.00 60.00 0.00 -
NAPS 4.83 0.00 4.60 4.66 4.79 4.59 4.43 7.18%
Adjusted Per Share Value based on latest NOSH - 992,463
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2,339.72 0.00 1,697.90 1,101.38 548.69 2,080.22 1,535.46 40.19%
EPS 87.46 0.00 64.48 40.74 20.08 75.71 59.51 36.18%
DPS 99.95 0.00 0.00 39.94 0.00 59.93 0.00 -
NAPS 4.8276 0.00 4.5989 4.6527 4.7848 4.5847 4.4235 7.26%
Price Multiplier on Financial Quarter End Date
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 31/03/11 30/12/10 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 16.50 11.70 11.70 11.00 9.37 9.05 8.70 -
P/RPS 0.70 0.00 0.69 1.00 1.71 0.43 0.57 17.91%
P/EPS 18.86 0.00 18.14 26.96 46.62 11.94 14.60 22.79%
EY 5.30 0.00 5.51 3.71 2.15 8.38 6.85 -18.60%
DY 6.06 0.00 0.00 3.64 0.00 6.63 0.00 -
P/NAPS 3.42 0.00 2.54 2.36 1.96 1.97 1.96 56.29%
Price Multiplier on Announcement Date
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/05/11 - 16/02/11 25/11/10 24/08/10 25/05/10 19/02/10 -
Price 16.30 0.00 12.50 11.12 10.22 8.95 8.58 -
P/RPS 0.70 0.00 0.74 1.01 1.86 0.43 0.56 19.60%
P/EPS 18.63 0.00 19.38 27.25 50.85 11.81 14.40 22.94%
EY 5.37 0.00 5.16 3.67 1.97 8.47 6.95 -18.68%
DY 6.13 0.00 0.00 3.60 0.00 6.70 0.00 -
P/NAPS 3.37 0.00 2.72 2.39 2.13 1.95 1.94 55.73%

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