[PETDAG] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 0.51%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 21,189,776 6,382,665 19,868,215 26,188,212 20,217,125 18,352,319 14,583,620 5.68%
PBT 913,609 315,541 862,225 981,440 902,018 989,620 375,720 14.06%
Tax -244,827 -85,768 -240,101 -251,686 -256,802 -296,662 -117,836 11.43%
NP 668,782 229,773 622,124 729,754 645,216 692,958 257,884 15.15%
-
NP to SH 663,748 228,456 619,399 723,372 638,559 688,095 254,183 15.27%
-
Tax Rate 26.80% 27.18% 27.85% 25.64% 28.47% 29.98% 31.36% -
Total Cost 20,520,994 6,152,892 19,246,091 25,458,458 19,571,909 17,659,361 14,325,736 5.46%
-
Net Worth 4,957,335 4,969,714 4,311,412 4,018,697 3,640,725 3,229,256 2,610,882 9.95%
Dividend
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 521,563 595,972 477,427 447,274 318,011 248,266 147,910 20.51%
Div Payout % 78.58% 260.87% 77.08% 61.83% 49.80% 36.08% 58.19% -
Equity
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 4,957,335 4,969,714 4,311,412 4,018,697 3,640,725 3,229,256 2,610,882 9.95%
NOSH 993,454 993,942 991,129 989,827 992,023 993,617 970,588 0.34%
Ratio Analysis
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.16% 3.60% 3.13% 2.79% 3.19% 3.78% 1.77% -
ROE 13.39% 4.60% 14.37% 18.00% 17.54% 21.31% 9.74% -
Per Share
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2,132.94 642.16 2,004.60 2,645.74 2,037.97 1,847.02 1,502.55 5.32%
EPS 66.81 22.98 62.49 73.08 64.37 69.25 26.19 14.87%
DPS 52.50 60.00 48.00 45.00 32.00 25.00 15.24 20.09%
NAPS 4.99 5.00 4.35 4.06 3.67 3.25 2.69 9.58%
Adjusted Per Share Value based on latest NOSH - 989,827
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2,130.78 641.82 1,997.88 2,633.40 2,032.97 1,845.45 1,466.48 5.68%
EPS 66.74 22.97 62.28 72.74 64.21 69.19 25.56 15.27%
DPS 52.45 59.93 48.01 44.98 31.98 24.96 14.87 20.52%
NAPS 4.9849 4.9974 4.3354 4.0411 3.661 3.2472 2.6254 9.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 21.10 16.10 8.60 6.55 8.80 4.30 3.98 -
P/RPS 0.99 2.51 0.43 0.25 0.43 0.23 0.26 21.89%
P/EPS 31.58 70.05 13.76 8.96 13.67 6.21 15.20 11.43%
EY 3.17 1.43 7.27 11.16 7.31 16.11 6.58 -10.24%
DY 2.49 3.73 5.58 6.87 3.64 5.81 3.83 -6.17%
P/NAPS 4.23 3.22 1.98 1.61 2.40 1.32 1.48 16.82%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date - - 23/11/09 25/11/08 29/11/07 30/11/06 23/11/05 -
Price 0.00 0.00 8.70 7.05 8.70 4.74 3.88 -
P/RPS 0.00 0.00 0.43 0.27 0.43 0.26 0.26 -
P/EPS 0.00 0.00 13.92 9.65 13.52 6.84 14.82 -
EY 0.00 0.00 7.18 10.37 7.40 14.61 6.75 -
DY 0.00 0.00 5.52 6.38 3.68 5.27 3.93 -
P/NAPS 0.00 0.00 2.00 1.74 2.37 1.46 1.44 -

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