[PETDAG] QoQ TTM 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- -4.64%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 20,687,043 19,644,548 19,868,215 22,406,438 24,367,621 26,042,816 26,188,212 -14.55%
PBT 1,046,001 1,050,833 862,225 769,244 810,290 793,812 981,440 4.34%
Tax -288,479 -284,188 -240,101 -214,487 -228,533 -214,413 -251,686 9.53%
NP 757,522 766,645 622,124 554,757 581,757 579,399 729,754 2.52%
-
NP to SH 752,932 764,173 619,399 551,829 578,670 573,555 723,372 2.70%
-
Tax Rate 27.58% 27.04% 27.85% 27.88% 28.20% 27.01% 25.64% -
Total Cost 19,929,521 18,877,903 19,246,091 21,851,681 23,785,864 25,463,417 25,458,458 -15.07%
-
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 596,191 477,427 477,427 447,537 447,537 447,274 447,274 21.13%
Div Payout % 79.18% 62.48% 77.08% 81.10% 77.34% 77.98% 61.83% -
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 3.66% 3.90% 3.13% 2.48% 2.39% 2.22% 2.79% -
ROE 16.49% 17.32% 14.37% 12.64% 13.86% 14.45% 18.00% -
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 2,080.16 1,972.38 2,004.60 2,258.52 2,445.97 2,636.72 2,645.74 -14.82%
EPS 75.71 76.73 62.49 55.62 58.09 58.07 73.08 2.38%
DPS 60.00 48.00 48.00 45.00 45.00 45.00 45.00 21.16%
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 2,082.34 1,977.40 1,999.91 2,255.41 2,452.82 2,621.44 2,636.08 -14.55%
EPS 75.79 76.92 62.35 55.55 58.25 57.73 72.81 2.71%
DPS 60.01 48.06 48.06 45.05 45.05 45.02 45.02 21.14%
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 0.44 0.44 0.43 0.37 0.32 0.27 0.25 45.82%
P/EPS 11.95 11.34 13.76 15.01 13.60 12.40 8.96 21.18%
EY 8.37 8.82 7.27 6.66 7.35 8.07 11.16 -17.46%
DY 6.63 5.52 5.58 5.39 5.70 6.25 6.87 -2.34%
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 0.43 0.44 0.43 0.38 0.33 0.28 0.27 36.41%
P/EPS 11.82 11.18 13.92 15.48 13.69 12.83 9.65 14.49%
EY 8.46 8.94 7.18 6.46 7.31 7.79 10.37 -12.70%
DY 6.70 5.59 5.52 5.23 5.66 6.04 6.38 3.31%
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