[PETDAG] YoY Cumulative 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- 11.67%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 21,826,962 14,844,870 15,269,549 19,992,622 16,251,386 16,648,746 12,284,521 8.88%
PBT 914,415 591,200 814,905 574,361 690,593 667,490 617,461 5.98%
Tax -248,933 -154,963 -219,846 -164,192 -190,361 -192,350 -177,415 5.14%
NP 665,482 436,237 595,059 410,169 500,232 475,140 440,046 6.31%
-
NP to SH 660,345 432,772 591,827 406,320 496,112 471,184 435,542 6.35%
-
Tax Rate 27.22% 26.21% 26.98% 28.59% 27.56% 28.82% 28.73% -
Total Cost 21,161,480 14,408,633 14,674,490 19,582,453 15,751,154 16,173,606 11,844,475 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 521,563 297,778 - - - - 49,712 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 13.73% 9.28% 13.45% 10.17% 13.20% 14.19% 14.41% -
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 2,197.08 1,495.56 1,537.72 2,012.45 1,634.60 1,674.82 1,235.56 8.89%
EPS 66.50 43.60 59.60 40.90 49.90 47.40 43.80 6.37%
DPS 52.50 30.00 0.00 0.00 0.00 0.00 5.00 41.64%
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 2,194.85 1,492.75 1,535.46 2,010.39 1,634.19 1,674.14 1,235.29 8.88%
EPS 66.40 43.52 59.51 40.86 49.89 47.38 43.80 6.35%
DPS 52.45 29.94 0.00 0.00 0.00 0.00 5.00 41.62%
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 1.02 1.07 0.57 0.36 0.53 0.30 0.32 18.72%
P/EPS 33.85 36.61 14.60 17.60 17.33 10.51 9.04 21.59%
EY 2.95 2.73 6.85 5.68 5.77 9.52 11.06 -17.77%
DY 2.33 1.88 0.00 0.00 0.00 0.00 1.26 9.53%
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 1.03 1.09 0.56 0.37 0.51 0.36 0.33 18.35%
P/EPS 34.15 37.52 14.40 18.22 16.63 12.55 9.31 21.22%
EY 2.93 2.67 6.95 5.49 6.01 7.97 10.74 -17.49%
DY 2.31 1.83 0.00 0.00 0.00 0.00 1.23 9.78%
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