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

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- -36.38%
YoY- -43.76%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,382,665 0 5,417,494 10,755,207 15,907,177 20,687,043 19,644,548 -59.41%
PBT 315,541 0 231,097 488,021 763,935 1,046,001 1,050,833 -61.90%
Tax -85,768 0 -68,632 -137,423 -212,919 -288,479 -284,188 -61.74%
NP 229,773 0 162,465 350,598 551,016 757,522 766,645 -61.96%
-
NP to SH 228,456 0 161,108 348,353 547,570 752,932 764,173 -62.03%
-
Tax Rate 27.18% - 29.70% 28.16% 27.87% 27.58% 27.04% -
Total Cost 6,152,892 0 5,255,029 10,404,609 15,356,161 19,929,521 18,877,903 -59.31%
-
Net Worth 4,797,575 0 3,969,142 3,969,854 3,973,492 4,564,726 4,412,209 6.94%
Dividend
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 595,972 - 447,522 447,522 596,191 596,191 477,427 19.47%
Div Payout % 260.87% - 277.78% 128.47% 108.88% 79.18% 62.48% -
Equity
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,797,575 0 3,969,142 3,969,854 3,973,492 4,564,726 4,412,209 6.94%
NOSH 993,286 992,285 992,285 992,463 993,373 994,493 995,984 -0.21%
Ratio Analysis
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.60% 0.00% 3.00% 3.26% 3.46% 3.66% 3.90% -
ROE 4.76% 0.00% 4.06% 8.77% 13.78% 16.49% 17.32% -
Per Share
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 642.58 0.00 545.96 1,083.69 1,601.33 2,080.16 1,972.38 -59.32%
EPS 23.00 0.00 16.24 35.10 55.12 75.71 76.73 -61.95%
DPS 60.00 0.00 45.00 45.00 60.00 60.00 48.00 19.60%
NAPS 4.83 0.00 4.00 4.00 4.00 4.59 4.43 7.18%
Adjusted Per Share Value based on latest NOSH - 992,463
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 641.82 0.00 544.77 1,081.51 1,599.57 2,080.22 1,975.39 -59.41%
EPS 22.97 0.00 16.20 35.03 55.06 75.71 76.84 -62.04%
DPS 59.93 0.00 45.00 45.00 59.95 59.95 48.01 19.47%
NAPS 4.8243 0.00 3.9912 3.992 3.9956 4.5901 4.4368 6.94%
Price Multiplier on Financial Quarter End Date
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 31/03/11 30/12/10 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 16.50 11.70 11.70 11.00 9.37 9.05 8.70 -
P/RPS 2.57 0.00 2.14 1.02 0.59 0.44 0.44 311.97%
P/EPS 71.74 0.00 72.06 31.34 17.00 11.95 11.34 339.21%
EY 1.39 0.00 1.39 3.19 5.88 8.37 8.82 -77.28%
DY 3.64 0.00 3.85 4.09 6.40 6.63 5.52 -28.39%
P/NAPS 3.42 0.00 2.93 2.75 2.34 1.97 1.96 56.29%
Price Multiplier on Announcement Date
31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date - - 16/02/11 25/11/10 24/08/10 25/05/10 19/02/10 -
Price 0.00 0.00 12.50 11.12 10.22 8.95 8.58 -
P/RPS 0.00 0.00 2.29 1.03 0.64 0.43 0.44 -
P/EPS 0.00 0.00 76.99 31.68 18.54 11.82 11.18 -
EY 0.00 0.00 1.30 3.16 5.39 8.46 8.94 -
DY 0.00 0.00 3.60 4.05 5.87 6.70 5.59 -
P/NAPS 0.00 0.00 3.13 2.78 2.56 1.95 1.94 -

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