[PETDAG] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.01%
YoY- 340.88%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,496,313 5,456,472 5,417,494 5,337,713 5,151,970 4,779,866 4,374,999 16.41%
PBT 284,250 277,223 231,097 256,924 275,914 282,066 235,929 13.21%
Tax -76,932 -75,997 -68,632 -68,791 -75,496 -75,560 -64,341 12.64%
NP 207,318 201,226 162,465 188,133 200,418 206,506 171,588 13.42%
-
NP to SH 205,440 199,668 161,108 187,245 199,217 205,362 172,349 12.40%
-
Tax Rate 27.06% 27.41% 29.70% 26.77% 27.36% 26.79% 27.27% -
Total Cost 5,288,995 5,255,246 5,255,029 5,149,580 4,951,552 4,573,360 4,203,411 16.53%
-
Net Worth 4,624,880 4,758,257 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 7.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 396,985 - 447,522 - 148,669 - 328,758 13.38%
Div Payout % 193.24% - 277.78% - 74.63% - 190.75% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,624,880 4,758,257 4,564,726 4,412,209 4,311,412 4,365,182 4,174,233 7.06%
NOSH 992,463 993,373 994,493 995,984 991,129 992,086 996,237 -0.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.77% 3.69% 3.00% 3.52% 3.89% 4.32% 3.92% -
ROE 4.44% 4.20% 3.53% 4.24% 4.62% 4.70% 4.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 553.80 549.29 544.75 535.92 519.81 481.80 439.15 16.70%
EPS 20.70 20.10 16.20 18.80 20.10 20.70 17.30 12.69%
DPS 40.00 0.00 45.00 0.00 15.00 0.00 33.00 13.67%
NAPS 4.66 4.79 4.59 4.43 4.35 4.40 4.19 7.33%
Adjusted Per Share Value based on latest NOSH - 995,984
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 552.69 548.69 544.77 536.74 518.07 480.65 439.94 16.41%
EPS 20.66 20.08 16.20 18.83 20.03 20.65 17.33 12.41%
DPS 39.92 0.00 45.00 0.00 14.95 0.00 33.06 13.38%
NAPS 4.6506 4.7848 4.5901 4.4368 4.3354 4.3895 4.1975 7.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 11.00 9.37 9.05 8.70 8.60 8.35 7.90 -
P/RPS 1.99 1.71 1.66 1.62 1.65 1.73 1.80 6.91%
P/EPS 53.14 46.62 55.86 46.28 42.79 40.34 45.66 10.63%
EY 1.88 2.15 1.79 2.16 2.34 2.48 2.19 -9.66%
DY 3.64 0.00 4.97 0.00 1.74 0.00 4.18 -8.80%
P/NAPS 2.36 1.96 1.97 1.96 1.98 1.90 1.89 15.94%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 25/05/10 19/02/10 23/11/09 25/08/09 25/05/09 -
Price 11.12 10.22 8.95 8.58 8.70 8.61 7.95 -
P/RPS 2.01 1.86 1.64 1.60 1.67 1.79 1.81 7.23%
P/EPS 53.72 50.85 55.25 45.64 43.28 41.59 45.95 10.96%
EY 1.86 1.97 1.81 2.19 2.31 2.40 2.18 -10.03%
DY 3.60 0.00 5.03 0.00 1.72 0.00 4.15 -9.03%
P/NAPS 2.39 2.13 1.95 1.94 2.00 1.96 1.90 16.51%

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