[PETDAG] YoY TTM 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- 23.37%
YoY- 33.23%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 31,643,935 28,679,717 6,382,665 19,644,548 26,042,816 21,099,000 18,932,141 7.90%
PBT 1,166,413 1,254,103 315,541 1,050,833 793,812 926,300 774,699 6.24%
Tax -322,216 -340,735 -85,768 -284,188 -214,413 -254,570 -228,435 5.22%
NP 844,197 913,368 229,773 766,645 579,399 671,730 546,264 6.65%
-
NP to SH 836,931 906,559 228,456 764,173 573,555 665,234 540,364 6.69%
-
Tax Rate 27.62% 27.17% 27.18% 27.04% 27.01% 27.48% 29.49% -
Total Cost 30,799,738 27,766,349 6,152,892 18,877,903 25,463,417 20,427,270 18,385,877 7.93%
-
Net Worth 4,818,251 4,808,317 3,965,415 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 695,417 695,417 595,972 477,427 447,274 318,011 248,266 16.47%
Div Payout % 83.09% 76.71% 260.87% 62.48% 77.98% 47.80% 45.94% -
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 3,965,415 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 2.67% 3.18% 3.60% 3.90% 2.22% 3.18% 2.89% -
ROE 17.37% 18.85% 5.76% 17.32% 14.45% 17.76% 16.31% -
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 3,185.24 2,886.87 643.83 1,972.38 2,636.72 2,128.69 1,909.07 7.87%
EPS 84.24 91.25 23.04 76.73 58.07 67.12 54.49 6.66%
DPS 70.00 70.00 60.00 48.00 45.00 32.00 25.00 16.46%
NAPS 4.85 4.84 4.00 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 3,182.01 2,883.94 641.82 1,975.39 2,618.78 2,121.65 1,903.76 7.90%
EPS 84.16 91.16 22.97 76.84 57.67 66.89 54.34 6.69%
DPS 69.93 69.93 59.93 48.01 44.98 31.98 24.96 16.47%
NAPS 4.8451 4.8351 3.9875 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 0.91 0.78 2.48 0.44 0.27 0.41 0.26 20.38%
P/EPS 34.42 24.66 69.26 11.34 12.40 12.89 9.14 21.69%
EY 2.90 4.06 1.44 8.82 8.07 7.76 10.94 -17.84%
DY 2.41 3.11 3.76 5.52 6.25 3.70 5.02 -10.29%
P/NAPS 5.98 4.65 3.99 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 - - 19/02/10 24/02/09 26/02/08 26/02/07 -
Price 30.60 0.00 0.00 8.58 7.45 8.30 5.95 -
P/RPS 0.96 0.00 0.00 0.44 0.28 0.39 0.31 18.21%
P/EPS 36.32 0.00 0.00 11.18 12.83 12.37 10.92 19.47%
EY 2.75 0.00 0.00 8.94 7.79 8.09 9.16 -16.31%
DY 2.29 0.00 0.00 5.59 6.04 3.86 4.20 -8.58%
P/NAPS 6.31 0.00 0.00 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