[PETDAG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 11.67%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 9,931,836 4,779,866 24,367,622 19,992,622 14,431,242 6,741,049 22,301,580 -41.65%
PBT 557,980 282,066 810,292 574,361 506,051 323,112 908,362 -27.71%
Tax -151,055 -75,560 -228,533 -164,192 -139,488 -89,606 -240,582 -26.65%
NP 406,925 206,506 581,759 410,169 366,563 233,506 667,780 -28.10%
-
NP to SH 404,580 205,362 578,671 406,320 363,856 232,203 661,665 -27.93%
-
Tax Rate 27.07% 26.79% 28.20% 28.59% 27.56% 27.73% 26.49% -
Total Cost 9,524,911 4,573,360 23,785,863 19,582,453 14,064,679 6,507,543 21,633,800 -42.09%
-
Net Worth 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 6.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 149,108 - 447,426 - 119,297 - 447,070 -51.87%
Div Payout % 36.86% - 77.32% - 32.79% - 67.57% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3,914,354 6.85%
NOSH 994,054 992,086 994,280 993,447 994,142 992,320 993,491 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.10% 4.32% 2.39% 2.05% 2.54% 3.46% 2.99% -
ROE 9.36% 4.70% 13.89% 10.17% 9.01% 5.60% 16.90% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 999.12 481.80 2,450.78 2,012.45 1,451.63 679.32 2,244.77 -41.67%
EPS 40.70 20.70 58.20 40.90 36.60 23.40 66.60 -27.96%
DPS 15.00 0.00 45.00 0.00 12.00 0.00 45.00 -51.89%
NAPS 4.35 4.40 4.19 4.02 4.06 4.18 3.94 6.81%
Adjusted Per Share Value based on latest NOSH - 987,697
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 999.73 481.14 2,452.82 2,012.44 1,452.63 678.55 2,244.85 -41.65%
EPS 40.72 20.67 58.25 40.90 36.63 23.37 66.60 -27.94%
DPS 15.01 0.00 45.04 0.00 12.01 0.00 45.00 -51.87%
NAPS 4.3526 4.3939 4.1935 4.02 4.0628 4.1752 3.9401 6.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 8.60 8.35 7.90 7.20 6.55 7.50 8.00 -
P/RPS 0.86 1.73 0.32 0.36 0.45 1.10 0.36 78.60%
P/EPS 21.13 40.34 13.57 17.60 17.90 32.05 12.01 45.68%
EY 4.73 2.48 7.37 5.68 5.59 3.12 8.33 -31.40%
DY 1.74 0.00 5.70 0.00 1.83 0.00 5.63 -54.25%
P/NAPS 1.98 1.90 1.89 1.79 1.61 1.79 2.03 -1.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 26/05/08 -
Price 8.70 8.61 7.95 7.45 7.05 6.55 8.15 -
P/RPS 0.87 1.79 0.32 0.37 0.49 0.96 0.36 79.98%
P/EPS 21.38 41.59 13.66 18.22 19.26 27.99 12.24 44.98%
EY 4.68 2.40 7.32 5.49 5.19 3.57 8.17 -31.00%
DY 1.72 0.00 5.66 0.00 1.70 0.00 5.52 -54.00%
P/NAPS 2.00 1.96 1.90 1.85 1.74 1.57 2.07 -2.26%

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