[PETDAG] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -2.99%
YoY- 51.33%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,924,901 7,484,266 7,539,927 5,151,970 7,690,193 5,404,596 5,084,782 6.79%
PBT 273,041 234,237 290,809 275,914 182,933 182,753 205,943 4.26%
Tax -74,940 -61,223 -80,298 -75,496 -49,882 -53,820 -56,709 4.21%
NP 198,101 173,014 210,511 200,418 133,051 128,933 149,234 4.28%
-
NP to SH 197,127 171,326 208,728 199,217 131,647 127,971 148,049 4.33%
-
Tax Rate 27.45% 26.14% 27.61% 27.36% 27.27% 29.45% 27.54% -
Total Cost 7,726,800 7,311,252 7,329,416 4,951,552 7,557,142 5,275,663 4,935,548 6.86%
-
Net Worth 4,848,055 4,957,335 5,009,471 4,311,412 4,018,697 3,640,725 3,229,256 6.20%
Dividend
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 173,854 173,854 149,091 148,669 118,779 119,042 99,361 8.63%
Div Payout % 88.19% 101.48% 71.43% 74.63% 90.23% 93.02% 67.11% -
Equity
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,848,055 4,957,335 5,009,471 4,311,412 4,018,697 3,640,725 3,229,256 6.20%
NOSH 993,454 993,454 993,942 991,129 989,827 992,023 993,617 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.50% 2.31% 2.79% 3.89% 1.73% 2.39% 2.93% -
ROE 4.07% 3.46% 4.17% 4.62% 3.28% 3.51% 4.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 797.71 753.36 758.59 519.81 776.92 544.81 511.74 6.79%
EPS 19.80 17.30 21.00 20.10 13.30 12.90 14.90 4.29%
DPS 17.50 17.50 15.00 15.00 12.00 12.00 10.00 8.63%
NAPS 4.88 4.99 5.04 4.35 4.06 3.67 3.25 6.20%
Adjusted Per Share Value based on latest NOSH - 991,129
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 797.71 753.36 758.96 518.59 774.09 544.02 511.83 6.79%
EPS 19.80 17.30 21.01 20.05 13.25 12.88 14.90 4.29%
DPS 17.50 17.50 15.01 14.96 11.96 11.98 10.00 8.63%
NAPS 4.88 4.99 5.0425 4.3398 4.0452 3.6647 3.2505 6.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 25.30 21.10 16.10 8.60 6.55 8.80 4.30 -
P/RPS 3.17 2.80 2.12 1.65 0.84 1.62 0.84 21.73%
P/EPS 127.50 122.35 76.67 42.79 49.25 68.22 28.86 24.60%
EY 0.78 0.82 1.30 2.34 2.03 1.47 3.47 -19.82%
DY 0.69 0.83 0.93 1.74 1.83 1.36 2.33 -16.48%
P/NAPS 5.18 4.23 3.19 1.98 1.61 2.40 1.32 22.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/08/13 16/08/12 10/08/11 23/11/09 25/11/08 29/11/07 30/11/06 -
Price 27.70 22.90 16.54 8.70 7.05 8.70 4.74 -
P/RPS 3.47 3.04 2.18 1.67 0.91 1.60 0.93 21.52%
P/EPS 139.60 132.79 78.76 43.28 53.01 67.44 31.81 24.48%
EY 0.72 0.75 1.27 2.31 1.89 1.48 3.14 -19.59%
DY 0.63 0.76 0.91 1.72 1.70 1.38 2.11 -16.38%
P/NAPS 5.68 4.59 3.28 2.00 1.74 2.37 1.46 22.28%

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