[PETDAG] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -4.64%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 13,705,510 6,852,755 0 22,406,438 23,902,615 19,897,311 17,426,892 -4.08%
PBT 679,372 339,686 0 769,244 981,260 925,208 760,346 -1.93%
Tax -183,604 -91,802 0 -214,487 -255,624 -259,691 -231,351 -3.93%
NP 495,768 247,884 0 554,757 725,636 665,517 528,995 -1.12%
-
NP to SH 492,422 246,211 0 551,829 719,696 658,637 523,233 -1.04%
-
Tax Rate 27.03% 27.03% - 27.88% 26.05% 28.07% 30.43% -
Total Cost 13,209,742 6,604,871 0 21,851,681 23,176,979 19,231,794 16,897,897 -4.18%
-
Net Worth 0 4,917,597 0 4,365,182 4,147,899 3,666,067 3,170,254 -
Dividend
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 347,708 173,854 - 447,537 447,538 298,329 197,434 10.33%
Div Payout % 70.61% 70.61% - 81.10% 62.18% 45.30% 37.73% -
Equity
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 0 4,917,597 0 4,365,182 4,147,899 3,666,067 3,170,254 -
NOSH 993,454 993,454 992,285 992,086 992,320 993,514 990,704 0.04%
Ratio Analysis
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.62% 3.62% 0.00% 2.48% 3.04% 3.34% 3.04% -
ROE 0.00% 5.01% 0.00% 12.64% 17.35% 17.97% 16.50% -
Per Share
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,379.58 689.79 0.00 2,258.52 2,408.76 2,002.72 1,759.04 -4.13%
EPS 49.57 24.78 0.00 55.62 72.53 66.29 52.81 -1.09%
DPS 35.00 17.50 0.00 45.00 45.00 30.00 19.93 10.27%
NAPS 0.00 4.95 0.00 4.40 4.18 3.69 3.20 -
Adjusted Per Share Value based on latest NOSH - 992,086
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,378.18 689.09 0.00 2,253.12 2,403.57 2,000.81 1,752.39 -4.08%
EPS 49.52 24.76 0.00 55.49 72.37 66.23 52.61 -1.04%
DPS 34.96 17.48 0.00 45.00 45.00 30.00 19.85 10.33%
NAPS 0.00 4.945 0.00 4.3895 4.171 3.6865 3.1879 -
Price Multiplier on Financial Quarter End Date
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/03/12 30/12/11 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 18.94 17.80 11.70 8.35 7.50 8.00 4.08 -
P/RPS 1.37 2.58 0.00 0.37 0.31 0.40 0.23 36.34%
P/EPS 38.21 71.82 0.00 15.01 10.34 12.07 7.73 31.99%
EY 2.62 1.39 0.00 6.66 9.67 8.29 12.94 -24.22%
DY 1.85 0.98 0.00 5.39 6.00 3.75 4.88 -15.50%
P/NAPS 0.00 3.60 0.00 1.90 1.79 2.17 1.28 -
Price Multiplier on Announcement Date
31/03/12 01/01/12 01/01/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date - 21/05/12 - 25/08/09 28/08/08 27/08/07 29/08/06 -
Price 0.00 19.48 0.00 8.61 6.55 8.25 4.12 -
P/RPS 0.00 2.82 0.00 0.38 0.27 0.41 0.23 -
P/EPS 0.00 78.60 0.00 15.48 9.03 12.44 7.80 -
EY 0.00 1.27 0.00 6.46 11.07 8.04 12.82 -
DY 0.00 0.90 0.00 5.23 6.87 3.64 4.84 -
P/NAPS 0.00 3.94 0.00 1.96 1.57 2.24 1.29 -

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