[PETDAG] YoY 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- -6.01%
YoY- 340.88%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
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 8,412,061 7,489,941 7,304,943 5,337,713 5,561,380 5,706,776 4,824,901 8.57%
PBT 315,647 340,494 300,393 256,924 68,316 255,944 231,662 4.68%
Tax -86,709 -95,908 -74,665 -68,791 -24,704 -61,977 -64,209 4.54%
NP 228,938 244,586 225,728 188,133 43,612 193,967 167,453 4.73%
-
NP to SH 226,209 242,811 224,046 187,245 42,471 192,288 165,613 4.72%
-
Tax Rate 27.47% 28.17% 24.86% 26.77% 36.16% 24.22% 27.72% -
Total Cost 8,183,123 7,245,355 7,079,215 5,149,580 5,517,768 5,512,809 4,657,448 8.70%
-
Net Worth 4,818,251 4,808,317 4,659,363 4,412,209 3,970,544 3,746,642 3,312,259 5.70%
Dividend
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 173,854 173,854 148,703 - - - - -
Div Payout % 76.86% 71.60% 66.37% - - - - -
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 4,659,363 4,412,209 3,970,544 3,746,642 3,312,259 5.70%
NOSH 993,454 993,454 991,353 995,984 987,697 991,175 991,694 0.02%
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 2.72% 3.27% 3.09% 3.52% 0.78% 3.40% 3.47% -
ROE 4.69% 5.05% 4.81% 4.24% 1.07% 5.13% 5.00% -
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 846.75 753.93 736.87 535.92 563.07 575.76 486.53 8.55%
EPS 22.80 24.40 22.60 18.80 4.30 19.40 16.70 4.71%
DPS 17.50 17.50 15.00 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 845.89 753.16 734.56 536.74 559.23 573.86 485.18 8.57%
EPS 22.75 24.42 22.53 18.83 4.27 19.34 16.65 4.73%
DPS 17.48 17.48 14.95 0.00 0.00 0.00 0.00 -
NAPS 4.8451 4.8351 4.6853 4.4368 3.9927 3.7675 3.3307 5.70%
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 3.42 2.98 2.17 1.62 1.28 1.50 1.02 19.61%
P/EPS 127.36 92.06 70.62 46.28 167.44 44.59 29.82 23.98%
EY 0.79 1.09 1.42 2.16 0.60 2.24 3.35 -19.25%
DY 0.60 0.78 0.94 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 3.61 3.01 2.22 1.60 1.32 1.44 1.22 17.42%
P/EPS 134.39 92.88 72.39 45.64 173.26 42.78 35.63 21.72%
EY 0.74 1.08 1.38 2.19 0.58 2.34 2.81 -17.92%
DY 0.57 0.77 0.92 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