[PETDAG] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -4.58%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 29,514,963 22,267,793 23,267,648 20,687,042 24,367,622 22,301,580 19,496,360 7.46%
PBT 1,165,171 898,925 1,208,911 1,046,002 810,292 908,362 903,198 4.52%
Tax -321,903 -239,625 -332,984 -288,478 -228,533 -240,582 -256,559 4.01%
NP 843,268 659,300 875,927 757,524 581,759 667,780 646,639 4.71%
-
NP to SH 836,843 654,533 869,728 752,934 578,671 661,665 640,307 4.75%
-
Tax Rate 27.63% 26.66% 27.54% 27.58% 28.20% 26.49% 28.41% -
Total Cost 28,671,695 21,608,493 22,391,721 19,929,518 23,785,863 21,633,800 18,849,721 7.55%
-
Net Worth 4,808,317 4,777,395 4,800,898 4,559,323 4,166,033 3,914,354 3,484,461 5.75%
Dividend
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 695,417 794,577 993,974 595,989 447,426 447,070 297,817 15.86%
Div Payout % 83.10% 121.40% 114.29% 79.16% 77.32% 67.57% 46.51% -
Equity
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,808,317 4,777,395 4,800,898 4,559,323 4,166,033 3,914,354 3,484,461 5.75%
NOSH 993,454 993,221 993,974 993,316 994,280 993,491 992,724 0.01%
Ratio Analysis
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.86% 2.96% 3.76% 3.66% 2.39% 2.99% 3.32% -
ROE 17.40% 13.70% 18.12% 16.51% 13.89% 16.90% 18.38% -
Per Share
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,970.94 2,241.98 2,340.87 2,082.62 2,450.78 2,244.77 1,963.93 7.45%
EPS 84.20 65.90 87.50 75.80 58.20 66.60 64.50 4.73%
DPS 70.00 80.00 100.00 60.00 45.00 45.00 30.00 15.85%
NAPS 4.84 4.81 4.83 4.59 4.19 3.94 3.51 5.73%
Adjusted Per Share Value based on latest NOSH - 994,493
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,970.94 2,241.45 2,342.10 2,082.34 2,452.82 2,244.85 1,962.48 7.46%
EPS 84.20 65.88 87.55 75.79 58.25 66.60 64.45 4.75%
DPS 70.00 79.98 100.05 59.99 45.04 45.00 29.98 15.86%
NAPS 4.84 4.8089 4.8325 4.5894 4.1935 3.9401 3.5074 5.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/12 30/12/11 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 23.50 17.80 16.50 9.05 7.90 8.00 6.15 -
P/RPS 0.79 0.79 0.70 0.43 0.32 0.36 0.31 17.63%
P/EPS 27.90 27.01 18.86 11.94 13.57 12.01 9.53 20.50%
EY 3.58 3.70 5.30 8.38 7.37 8.33 10.49 -17.02%
DY 2.98 4.49 6.06 6.63 5.70 5.63 4.88 -8.20%
P/NAPS 4.86 3.70 3.42 1.97 1.89 2.03 1.75 19.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 06/03/13 24/02/12 26/05/11 25/05/10 25/05/09 26/05/08 28/05/07 -
Price 23.50 18.00 16.30 8.95 7.95 8.15 7.25 -
P/RPS 0.79 0.80 0.70 0.43 0.32 0.36 0.37 14.07%
P/EPS 27.90 27.31 18.63 11.81 13.66 12.24 11.24 17.10%
EY 3.58 3.66 5.37 8.47 7.32 8.17 8.90 -14.62%
DY 2.98 4.44 6.13 6.70 5.66 5.52 4.14 -5.54%
P/NAPS 4.86 3.74 3.37 1.95 1.90 2.07 2.07 15.97%

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