[PETDAG] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -2.48%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 31,941,245 29,102,616 35,627,688 20,359,398 26,656,829 21,668,514 22,198,328 5.53%
PBT 1,220,876 1,219,220 1,418,880 1,086,540 765,814 920,790 889,986 4.79%
Tax -332,328 -331,910 -371,911 -293,128 -218,922 -253,814 -256,466 3.91%
NP 888,548 887,309 1,046,968 793,412 546,892 666,976 633,520 5.13%
-
NP to SH 880,577 880,460 1,038,652 789,102 541,760 661,482 628,245 5.12%
-
Tax Rate 27.22% 27.22% 26.21% 26.98% 28.59% 27.56% 28.82% -
Total Cost 31,052,697 28,215,306 34,580,719 19,565,986 26,109,937 21,001,538 21,564,808 5.54%
-
Net Worth 4,818,251 4,808,317 4,665,202 4,398,982 3,993,658 3,758,122 3,320,157 5.66%
Dividend
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 695,417 695,417 714,669 - - - - -
Div Payout % 78.97% 78.98% 68.81% - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,818,251 4,808,317 4,665,202 4,398,982 3,993,658 3,758,122 3,320,157 5.66%
NOSH 993,454 993,454 992,596 992,998 993,447 994,212 994,059 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.78% 3.05% 2.94% 3.90% 2.05% 3.08% 2.85% -
ROE 18.28% 18.31% 22.26% 17.94% 13.57% 17.60% 18.92% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3,215.17 2,929.44 3,589.34 2,050.30 2,683.27 2,179.47 2,233.10 5.54%
EPS 88.67 88.67 104.64 79.47 54.53 66.53 63.20 5.14%
DPS 70.00 70.00 72.00 0.00 0.00 0.00 0.00 -
NAPS 4.85 4.84 4.70 4.43 4.02 3.78 3.34 5.67%
Adjusted Per Share Value based on latest NOSH - 995,984
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3,211.91 2,926.47 3,582.61 2,047.28 2,680.53 2,178.92 2,232.19 5.53%
EPS 88.55 88.54 104.44 79.35 54.48 66.52 63.17 5.12%
DPS 69.93 69.93 71.86 0.00 0.00 0.00 0.00 -
NAPS 4.8451 4.8351 4.6912 4.4235 4.0159 3.779 3.3386 5.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 29.00 22.50 15.96 8.70 7.20 8.65 4.98 -
P/RPS 0.90 0.77 0.44 0.42 0.27 0.40 0.22 23.19%
P/EPS 32.72 25.39 15.25 10.95 13.20 13.00 7.88 23.46%
EY 3.06 3.94 6.56 9.13 7.57 7.69 12.69 -18.99%
DY 2.41 3.11 4.51 0.00 0.00 0.00 0.00 -
P/NAPS 5.98 4.65 3.40 1.96 1.79 2.29 1.49 22.84%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/10/13 29/11/12 23/11/11 19/02/10 24/02/09 26/02/08 26/02/07 -
Price 30.60 22.70 16.36 8.58 7.45 8.30 5.95 -
P/RPS 0.95 0.77 0.46 0.42 0.28 0.38 0.27 20.47%
P/EPS 34.52 25.61 15.63 10.80 13.66 12.47 9.41 21.22%
EY 2.90 3.90 6.40 9.26 7.32 8.02 10.62 -17.48%
DY 2.29 3.08 4.40 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 4.69 3.48 1.94 1.85 2.20 1.78 20.60%

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