[PETDAG] YoY Annualized Quarter 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- -25.55%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 29,102,616 35,627,688 20,359,398 26,656,829 21,668,514 22,198,328 16,379,361 8.88%
PBT 1,219,220 1,418,880 1,086,540 765,814 920,790 889,986 823,281 5.98%
Tax -331,910 -371,911 -293,128 -218,922 -253,814 -256,466 -236,553 5.14%
NP 887,309 1,046,968 793,412 546,892 666,976 633,520 586,728 6.31%
-
NP to SH 880,460 1,038,652 789,102 541,760 661,482 628,245 580,722 6.35%
-
Tax Rate 27.22% 26.21% 26.98% 28.59% 27.56% 28.82% 28.73% -
Total Cost 28,215,306 34,580,719 19,565,986 26,109,937 21,001,538 21,564,808 15,792,633 8.97%
-
Net Worth 4,808,317 4,665,202 4,398,982 3,993,658 3,758,122 3,320,157 3,022,514 7.11%
Dividend
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 695,417 714,669 - - - - 66,283 41.63%
Div Payout % 78.98% 68.81% - - - - 11.41% -
Equity
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,808,317 4,665,202 4,398,982 3,993,658 3,758,122 3,320,157 3,022,514 7.11%
NOSH 993,454 992,596 992,998 993,447 994,212 994,059 994,248 -0.01%
Ratio Analysis
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.05% 2.94% 3.90% 2.05% 3.08% 2.85% 3.58% -
ROE 18.31% 22.26% 17.94% 13.57% 17.60% 18.92% 19.21% -
Per Share
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,929.44 3,589.34 2,050.30 2,683.27 2,179.47 2,233.10 1,647.41 8.89%
EPS 88.67 104.64 79.47 54.53 66.53 63.20 58.40 6.37%
DPS 70.00 72.00 0.00 0.00 0.00 0.00 6.67 41.63%
NAPS 4.84 4.70 4.43 4.02 3.78 3.34 3.04 7.12%
Adjusted Per Share Value based on latest NOSH - 987,697
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,926.47 3,582.61 2,047.28 2,680.53 2,178.92 2,232.19 1,647.06 8.88%
EPS 88.54 104.44 79.35 54.48 66.52 63.17 58.40 6.35%
DPS 69.93 71.86 0.00 0.00 0.00 0.00 6.67 41.61%
NAPS 4.8351 4.6912 4.4235 4.0159 3.779 3.3386 3.0393 7.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 22.50 15.96 8.70 7.20 8.65 4.98 3.96 -
P/RPS 0.77 0.44 0.42 0.27 0.40 0.22 0.24 18.84%
P/EPS 25.39 15.25 10.95 13.20 13.00 7.88 6.78 21.59%
EY 3.94 6.56 9.13 7.57 7.69 12.69 14.75 -17.75%
DY 3.11 4.51 0.00 0.00 0.00 0.00 1.68 9.54%
P/NAPS 4.65 3.40 1.96 1.79 2.29 1.49 1.30 20.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/11/12 23/11/11 19/02/10 24/02/09 26/02/08 26/02/07 27/02/06 -
Price 22.70 16.36 8.58 7.45 8.30 5.95 4.08 -
P/RPS 0.77 0.46 0.42 0.28 0.38 0.27 0.25 18.12%
P/EPS 25.61 15.63 10.80 13.66 12.47 9.41 6.99 21.20%
EY 3.90 6.40 9.26 7.32 8.02 10.62 14.32 -17.51%
DY 3.08 4.40 0.00 0.00 0.00 0.00 1.63 9.88%
P/NAPS 4.69 3.48 1.94 1.85 2.20 1.78 1.34 20.38%

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