[PETDAG] QoQ 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- 19.15%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,417,494 5,337,713 5,151,970 4,779,866 4,374,999 5,561,380 7,690,193 -20.84%
PBT 231,097 256,924 275,914 282,066 235,929 68,316 182,933 16.87%
Tax -68,632 -68,791 -75,496 -75,560 -64,341 -24,704 -49,882 23.72%
NP 162,465 188,133 200,418 206,506 171,588 43,612 133,051 14.25%
-
NP to SH 161,108 187,245 199,217 205,362 172,349 42,471 131,647 14.42%
-
Tax Rate 29.70% 26.77% 27.36% 26.79% 27.27% 36.16% 27.27% -
Total Cost 5,255,029 5,149,580 4,951,552 4,573,360 4,203,411 5,517,768 7,557,142 -21.52%
-
Net Worth 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 8.87%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 447,522 - 148,669 - 328,758 - 118,779 142.32%
Div Payout % 277.78% - 74.63% - 190.75% - 90.23% -
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 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 8.87%
NOSH 994,493 995,984 991,129 992,086 996,237 987,697 989,827 0.31%
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 3.00% 3.52% 3.89% 4.32% 3.92% 0.78% 1.73% -
ROE 3.53% 4.24% 4.62% 4.70% 4.13% 1.07% 3.28% -
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 544.75 535.92 519.81 481.80 439.15 563.07 776.92 -21.09%
EPS 16.20 18.80 20.10 20.70 17.30 4.30 13.30 14.06%
DPS 45.00 0.00 15.00 0.00 33.00 0.00 12.00 141.56%
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 545.32 537.29 518.59 481.14 440.38 559.80 774.09 -20.84%
EPS 16.22 18.85 20.05 20.67 17.35 4.28 13.25 14.44%
DPS 45.05 0.00 14.96 0.00 33.09 0.00 11.96 142.28%
NAPS 4.5948 4.4413 4.3398 4.3939 4.2017 3.9967 4.0452 8.87%
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 1.66 1.62 1.65 1.73 1.80 1.28 0.84 57.54%
P/EPS 55.86 46.28 42.79 40.34 45.66 167.44 49.25 8.76%
EY 1.79 2.16 2.34 2.48 2.19 0.60 2.03 -8.05%
DY 4.97 0.00 1.74 0.00 4.18 0.00 1.83 94.77%
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 1.64 1.60 1.67 1.79 1.81 1.32 0.91 48.14%
P/EPS 55.25 45.64 43.28 41.59 45.95 173.26 53.01 2.80%
EY 1.81 2.19 2.31 2.40 2.18 0.58 1.89 -2.84%
DY 5.03 0.00 1.72 0.00 4.15 0.00 1.70 106.23%
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