[PETDAG] YoY TTM Result on 30-Jun-2008 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 8.49%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,852,755 0 22,406,438 23,902,615 19,897,311 17,426,892 13,499,281 -9.89%
PBT 339,686 0 769,244 981,260 925,208 760,346 443,515 -4.01%
Tax -91,802 0 -214,487 -255,624 -259,691 -231,351 -143,198 -6.60%
NP 247,884 0 554,757 725,636 665,517 528,995 300,317 -2.90%
-
NP to SH 246,211 0 551,829 719,696 658,637 523,233 298,700 -2.92%
-
Tax Rate 27.03% - 27.88% 26.05% 28.07% 30.43% 32.29% -
Total Cost 6,604,871 0 21,851,681 23,176,979 19,231,794 16,897,897 13,198,964 -10.08%
-
Net Worth 4,917,597 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 9.29%
Dividend
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 173,854 - 447,537 447,538 298,329 197,434 124,117 5.31%
Div Payout % 70.61% - 81.10% 62.18% 45.30% 37.73% 41.55% -
Equity
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 4,917,597 0 4,365,182 4,147,899 3,666,067 3,170,254 2,756,506 9.29%
NOSH 993,454 992,285 992,086 992,320 993,514 990,704 995,128 -0.02%
Ratio Analysis
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.62% 0.00% 2.48% 3.04% 3.34% 3.04% 2.22% -
ROE 5.01% 0.00% 12.64% 17.35% 17.97% 16.50% 10.84% -
Per Share
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 689.79 0.00 2,258.52 2,408.76 2,002.72 1,759.04 1,356.54 -9.86%
EPS 24.78 0.00 55.62 72.53 66.29 52.81 30.02 -2.90%
DPS 17.50 0.00 45.00 45.00 30.00 19.93 12.47 5.34%
NAPS 4.95 0.00 4.40 4.18 3.69 3.20 2.77 9.32%
Adjusted Per Share Value based on latest NOSH - 992,320
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 689.09 0.00 2,253.12 2,403.57 2,000.81 1,752.39 1,357.44 -9.89%
EPS 24.76 0.00 55.49 72.37 66.23 52.61 30.04 -2.92%
DPS 17.48 0.00 45.00 45.00 30.00 19.85 12.48 5.31%
NAPS 4.945 0.00 4.3895 4.171 3.6865 3.1879 2.7719 9.29%
Price Multiplier on Financial Quarter End Date
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 17.80 11.70 8.35 7.50 8.00 4.08 4.16 -
P/RPS 2.58 0.00 0.37 0.31 0.40 0.23 0.31 38.47%
P/EPS 71.82 0.00 15.01 10.34 12.07 7.73 13.86 28.75%
EY 1.39 0.00 6.66 9.67 8.29 12.94 7.22 -22.36%
DY 0.98 0.00 5.39 6.00 3.75 4.88 3.00 -15.79%
P/NAPS 3.60 0.00 1.90 1.79 2.17 1.28 1.50 14.39%
Price Multiplier on Announcement Date
01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 21/05/12 - 25/08/09 28/08/08 27/08/07 29/08/06 30/08/05 -
Price 19.48 0.00 8.61 6.55 8.25 4.12 3.74 -
P/RPS 2.82 0.00 0.38 0.27 0.41 0.23 0.28 42.59%
P/EPS 78.60 0.00 15.48 9.03 12.44 7.80 12.46 32.70%
EY 1.27 0.00 6.46 11.07 8.04 12.82 8.03 -24.67%
DY 0.90 0.00 5.23 6.87 3.64 4.84 3.33 -18.20%
P/NAPS 3.94 0.00 1.96 1.57 2.24 1.29 1.35 17.88%

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