[PETDAG] QoQ 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- 305.8%
YoY- 3.06%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,337,713 5,151,970 4,779,866 4,374,999 5,561,380 7,690,193 6,741,049 -14.37%
PBT 256,924 275,914 282,066 235,929 68,316 182,933 323,112 -14.13%
Tax -68,791 -75,496 -75,560 -64,341 -24,704 -49,882 -89,606 -16.11%
NP 188,133 200,418 206,506 171,588 43,612 133,051 233,506 -13.38%
-
NP to SH 187,245 199,217 205,362 172,349 42,471 131,647 232,203 -13.33%
-
Tax Rate 26.77% 27.36% 26.79% 27.27% 36.16% 27.27% 27.73% -
Total Cost 5,149,580 4,951,552 4,573,360 4,203,411 5,517,768 7,557,142 6,507,543 -14.41%
-
Net Worth 4,412,209 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 4,147,899 4.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 148,669 - 328,758 - 118,779 - -
Div Payout % - 74.63% - 190.75% - 90.23% - -
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 4,412,209 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 4,147,899 4.19%
NOSH 995,984 991,129 992,086 996,237 987,697 989,827 992,320 0.24%
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 3.52% 3.89% 4.32% 3.92% 0.78% 1.73% 3.46% -
ROE 4.24% 4.62% 4.70% 4.13% 1.07% 3.28% 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 535.92 519.81 481.80 439.15 563.07 776.92 679.32 -14.58%
EPS 18.80 20.10 20.70 17.30 4.30 13.30 23.40 -13.54%
DPS 0.00 15.00 0.00 33.00 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 537.29 518.59 481.14 440.38 559.80 774.09 678.55 -14.37%
EPS 18.85 20.05 20.67 17.35 4.28 13.25 23.37 -13.31%
DPS 0.00 14.96 0.00 33.09 0.00 11.96 0.00 -
NAPS 4.4413 4.3398 4.3939 4.2017 3.9967 4.0452 4.1752 4.19%
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 1.62 1.65 1.73 1.80 1.28 0.84 1.10 29.35%
P/EPS 46.28 42.79 40.34 45.66 167.44 49.25 32.05 27.66%
EY 2.16 2.34 2.48 2.19 0.60 2.03 3.12 -21.68%
DY 0.00 1.74 0.00 4.18 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 1.60 1.67 1.79 1.81 1.32 0.91 0.96 40.44%
P/EPS 45.64 43.28 41.59 45.95 173.26 53.01 27.99 38.41%
EY 2.19 2.31 2.40 2.18 0.58 1.89 3.57 -27.73%
DY 0.00 1.72 0.00 4.15 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