[PETDAG] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 6.81%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 22,267,793 23,267,648 20,687,042 24,367,622 22,301,580 19,496,360 16,567,916 5.27%
PBT 898,925 1,208,911 1,046,002 810,292 908,362 903,198 724,670 3.81%
Tax -239,625 -332,984 -288,478 -228,533 -240,582 -256,559 -213,500 2.02%
NP 659,300 875,927 757,524 581,759 667,780 646,639 511,170 4.52%
-
NP to SH 654,533 869,728 752,934 578,671 661,665 640,307 504,722 4.61%
-
Tax Rate 26.66% 27.54% 27.58% 28.20% 26.49% 28.41% 29.46% -
Total Cost 21,608,493 22,391,721 19,929,518 23,785,863 21,633,800 18,849,721 16,056,746 5.29%
-
Net Worth 4,777,395 4,800,898 4,559,323 4,166,033 3,914,354 3,484,461 3,031,807 8.22%
Dividend
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 794,577 993,974 595,989 447,426 447,070 297,817 198,807 27.21%
Div Payout % 121.40% 114.29% 79.16% 77.32% 67.57% 46.51% 39.39% -
Equity
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,777,395 4,800,898 4,559,323 4,166,033 3,914,354 3,484,461 3,031,807 8.22%
NOSH 993,221 993,974 993,316 994,280 993,491 992,724 994,035 -0.01%
Ratio Analysis
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.96% 3.76% 3.66% 2.39% 2.99% 3.32% 3.09% -
ROE 13.70% 18.12% 16.51% 13.89% 16.90% 18.38% 16.65% -
Per Share
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,241.98 2,340.87 2,082.62 2,450.78 2,244.77 1,963.93 1,666.73 5.28%
EPS 65.90 87.50 75.80 58.20 66.60 64.50 50.80 4.62%
DPS 80.00 100.00 60.00 45.00 45.00 30.00 20.00 27.23%
NAPS 4.81 4.83 4.59 4.19 3.94 3.51 3.05 8.23%
Adjusted Per Share Value based on latest NOSH - 996,237
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,241.45 2,342.10 2,082.34 2,452.82 2,244.85 1,962.48 1,667.71 5.27%
EPS 65.88 87.55 75.79 58.25 66.60 64.45 50.80 4.61%
DPS 79.98 100.05 59.99 45.04 45.00 29.98 20.01 27.21%
NAPS 4.8089 4.8325 4.5894 4.1935 3.9401 3.5074 3.0518 8.22%
Price Multiplier on Financial Quarter End Date
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/12/11 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 17.80 16.50 9.05 7.90 8.00 6.15 4.06 -
P/RPS 0.79 0.70 0.43 0.32 0.36 0.31 0.24 22.99%
P/EPS 27.01 18.86 11.94 13.57 12.01 9.53 8.00 23.53%
EY 3.70 5.30 8.38 7.37 8.33 10.49 12.51 -19.07%
DY 4.49 6.06 6.63 5.70 5.63 4.88 4.93 -1.61%
P/NAPS 3.70 3.42 1.97 1.89 2.03 1.75 1.33 19.45%
Price Multiplier on Announcement Date
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/02/12 26/05/11 25/05/10 25/05/09 26/05/08 28/05/07 25/05/06 -
Price 18.00 16.30 8.95 7.95 8.15 7.25 4.00 -
P/RPS 0.80 0.70 0.43 0.32 0.36 0.37 0.24 23.26%
P/EPS 27.31 18.63 11.81 13.66 12.24 11.24 7.88 24.10%
EY 3.66 5.37 8.47 7.32 8.17 8.90 12.69 -19.42%
DY 4.44 6.13 6.70 5.66 5.52 4.14 5.00 -2.04%
P/NAPS 3.74 3.37 1.95 1.90 2.07 2.07 1.31 19.99%

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