[PETDAG] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -20.71%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 19,868,215 22,406,438 24,367,621 26,042,816 26,188,212 23,902,615 22,301,580 -7.40%
PBT 862,225 769,244 810,290 793,812 981,440 981,260 910,043 -3.53%
Tax -240,101 -214,487 -228,533 -214,413 -251,686 -255,624 -240,582 -0.13%
NP 622,124 554,757 581,757 579,399 729,754 725,636 669,461 -4.76%
-
NP to SH 619,399 551,829 578,670 573,555 723,372 719,696 663,345 -4.46%
-
Tax Rate 27.85% 27.88% 28.20% 27.01% 25.64% 26.05% 26.44% -
Total Cost 19,246,091 21,851,681 23,785,864 25,463,417 25,458,458 23,176,979 21,632,119 -7.48%
-
Net Worth 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 4,147,899 3,922,035 6.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 477,427 447,537 447,537 447,274 447,274 447,538 447,538 4.40%
Div Payout % 77.08% 81.10% 77.34% 77.98% 61.83% 62.18% 67.47% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,311,412 4,365,182 4,174,233 3,970,544 4,018,697 4,147,899 3,922,035 6.50%
NOSH 991,129 992,086 996,237 987,697 989,827 992,320 995,440 -0.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.13% 2.48% 2.39% 2.22% 2.79% 3.04% 3.00% -
ROE 14.37% 12.64% 13.86% 14.45% 18.00% 17.35% 16.91% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2,004.60 2,258.52 2,445.97 2,636.72 2,645.74 2,408.76 2,240.37 -7.13%
EPS 62.49 55.62 58.09 58.07 73.08 72.53 66.64 -4.19%
DPS 48.00 45.00 45.00 45.00 45.00 45.00 45.00 4.39%
NAPS 4.35 4.40 4.19 4.02 4.06 4.18 3.94 6.81%
Adjusted Per Share Value based on latest NOSH - 987,697
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,999.91 2,255.41 2,452.82 2,621.44 2,636.08 2,406.01 2,244.85 -7.40%
EPS 62.35 55.55 58.25 57.73 72.81 72.44 66.77 -4.45%
DPS 48.06 45.05 45.05 45.02 45.02 45.05 45.05 4.40%
NAPS 4.3398 4.3939 4.2017 3.9967 4.0452 4.1752 3.9479 6.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 8.60 8.35 7.90 7.20 6.55 7.50 8.00 -
P/RPS 0.43 0.37 0.32 0.27 0.25 0.31 0.36 12.56%
P/EPS 13.76 15.01 13.60 12.40 8.96 10.34 12.01 9.48%
EY 7.27 6.66 7.35 8.07 11.16 9.67 8.33 -8.66%
DY 5.58 5.39 5.70 6.25 6.87 6.00 5.63 -0.59%
P/NAPS 1.98 1.90 1.89 1.79 1.61 1.79 2.03 -1.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 26/05/08 -
Price 8.70 8.61 7.95 7.45 7.05 6.55 8.15 -
P/RPS 0.43 0.38 0.33 0.28 0.27 0.27 0.36 12.56%
P/EPS 13.92 15.48 13.69 12.83 9.65 9.03 12.23 9.00%
EY 7.18 6.46 7.31 7.79 10.37 11.07 8.18 -8.31%
DY 5.52 5.23 5.66 6.04 6.38 6.87 5.52 0.00%
P/NAPS 2.00 1.96 1.90 1.85 1.74 1.57 2.07 -2.26%

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