[PETDAG] QoQ TTM Result on 30-Jun-2010

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- -27.27%
YoY- -0.77%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 0 5,417,494 10,755,207 15,907,177 20,687,043 19,644,548 19,868,215 -
PBT 0 231,097 488,021 763,935 1,046,001 1,050,833 862,225 -
Tax 0 -68,632 -137,423 -212,919 -288,479 -284,188 -240,101 -
NP 0 162,465 350,598 551,016 757,522 766,645 622,124 -
-
NP to SH 0 161,108 348,353 547,570 752,932 764,173 619,399 -
-
Tax Rate - 29.70% 28.16% 27.87% 27.58% 27.04% 27.85% -
Total Cost 0 5,255,029 10,404,609 15,356,161 19,929,521 18,877,903 19,246,091 -
-
Net Worth 0 3,969,142 3,969,854 3,973,492 4,564,726 4,412,209 4,311,412 -
Dividend
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 447,522 447,522 596,191 596,191 477,427 477,427 -
Div Payout % - 277.78% 128.47% 108.88% 79.18% 62.48% 77.08% -
Equity
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 3,969,142 3,969,854 3,973,492 4,564,726 4,412,209 4,311,412 -
NOSH 992,285 992,285 992,463 993,373 994,493 995,984 991,129 0.09%
Ratio Analysis
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.00% 3.00% 3.26% 3.46% 3.66% 3.90% 3.13% -
ROE 0.00% 4.06% 8.77% 13.78% 16.49% 17.32% 14.37% -
Per Share
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.00 545.96 1,083.69 1,601.33 2,080.16 1,972.38 2,004.60 -
EPS 0.00 16.24 35.10 55.12 75.71 76.73 62.49 -
DPS 0.00 45.00 45.00 60.00 60.00 48.00 48.00 -
NAPS 0.00 4.00 4.00 4.00 4.59 4.43 4.35 -
Adjusted Per Share Value based on latest NOSH - 993,373
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.00 544.77 1,081.51 1,599.57 2,080.22 1,975.39 1,997.88 -
EPS 0.00 16.20 35.03 55.06 75.71 76.84 62.28 -
DPS 0.00 45.00 45.00 59.95 59.95 48.01 48.01 -
NAPS 0.00 3.9912 3.992 3.9956 4.5901 4.4368 4.3354 -
Price Multiplier on Financial Quarter End Date
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/12/10 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 11.70 11.70 11.00 9.37 9.05 8.70 8.60 -
P/RPS 0.00 2.14 1.02 0.59 0.44 0.44 0.43 -
P/EPS 0.00 72.06 31.34 17.00 11.95 11.34 13.76 -
EY 0.00 1.39 3.19 5.88 8.37 8.82 7.27 -
DY 0.00 3.85 4.09 6.40 6.63 5.52 5.58 -
P/NAPS 0.00 2.93 2.75 2.34 1.97 1.96 1.98 -
Price Multiplier on Announcement Date
01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date - 16/02/11 25/11/10 24/08/10 25/05/10 19/02/10 23/11/09 -
Price 0.00 12.50 11.12 10.22 8.95 8.58 8.70 -
P/RPS 0.00 2.29 1.03 0.64 0.43 0.44 0.43 -
P/EPS 0.00 76.99 31.68 18.54 11.82 11.18 13.92 -
EY 0.00 1.30 3.16 5.39 8.46 8.94 7.18 -
DY 0.00 3.60 4.05 5.87 6.70 5.59 5.52 -
P/NAPS 0.00 3.13 2.78 2.56 1.95 1.94 2.00 -

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