[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 42.42%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 15,269,549 9,931,836 4,779,866 24,367,622 19,992,622 14,431,242 6,741,049 72.22%
PBT 814,905 557,980 282,066 810,292 574,361 506,051 323,112 84.97%
Tax -219,846 -151,055 -75,560 -228,533 -164,192 -139,488 -89,606 81.61%
NP 595,059 406,925 206,506 581,759 410,169 366,563 233,506 86.25%
-
NP to SH 591,827 404,580 205,362 578,671 406,320 363,856 232,203 86.27%
-
Tax Rate 26.98% 27.07% 26.79% 28.20% 28.59% 27.56% 27.73% -
Total Cost 14,674,490 9,524,911 4,573,360 23,785,863 19,582,453 14,064,679 6,507,543 71.70%
-
Net Worth 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 149,108 - 447,426 - 119,297 - -
Div Payout % - 36.86% - 77.32% - 32.79% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,398,982 4,324,134 4,365,182 4,166,033 3,993,658 4,036,216 4,147,899 3.98%
NOSH 992,998 994,054 992,086 994,280 993,447 994,142 992,320 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.90% 4.10% 4.32% 2.39% 2.05% 2.54% 3.46% -
ROE 13.45% 9.36% 4.70% 13.89% 10.17% 9.01% 5.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,537.72 999.12 481.80 2,450.78 2,012.45 1,451.63 679.32 72.14%
EPS 59.60 40.70 20.70 58.20 40.90 36.60 23.40 86.18%
DPS 0.00 15.00 0.00 45.00 0.00 12.00 0.00 -
NAPS 4.43 4.35 4.40 4.19 4.02 4.06 4.18 3.93%
Adjusted Per Share Value based on latest NOSH - 996,237
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,537.02 999.73 481.14 2,452.82 2,012.44 1,452.63 678.55 72.22%
EPS 59.57 40.72 20.67 58.25 40.90 36.63 23.37 86.28%
DPS 0.00 15.01 0.00 45.04 0.00 12.01 0.00 -
NAPS 4.428 4.3526 4.3939 4.1935 4.02 4.0628 4.1752 3.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 8.70 8.60 8.35 7.90 7.20 6.55 7.50 -
P/RPS 0.57 0.86 1.73 0.32 0.36 0.45 1.10 -35.40%
P/EPS 14.60 21.13 40.34 13.57 17.60 17.90 32.05 -40.71%
EY 6.85 4.73 2.48 7.37 5.68 5.59 3.12 68.68%
DY 0.00 1.74 0.00 5.70 0.00 1.83 0.00 -
P/NAPS 1.96 1.98 1.90 1.89 1.79 1.61 1.79 6.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 23/11/09 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 -
Price 8.58 8.70 8.61 7.95 7.45 7.05 6.55 -
P/RPS 0.56 0.87 1.79 0.32 0.37 0.49 0.96 -30.11%
P/EPS 14.40 21.38 41.59 13.66 18.22 19.26 27.99 -35.71%
EY 6.95 4.68 2.40 7.32 5.49 5.19 3.57 55.72%
DY 0.00 1.72 0.00 5.66 0.00 1.70 0.00 -
P/NAPS 1.94 2.00 1.96 1.90 1.85 1.74 1.57 15.10%

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