[PETDAG] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 0.89%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 6,382,665 6,382,665 20,687,043 24,367,621 22,301,580 19,496,360 16,567,918 -15.27%
PBT 315,541 315,541 1,046,001 810,290 910,043 903,198 724,669 -13.44%
Tax -85,768 -85,768 -288,479 -228,533 -240,582 -256,559 -213,500 -14.65%
NP 229,773 229,773 757,522 581,757 669,461 646,639 511,169 -12.96%
-
NP to SH 228,456 228,456 752,932 578,670 663,345 640,307 504,721 -12.86%
-
Tax Rate 27.18% 27.18% 27.58% 28.20% 26.44% 28.41% 29.46% -
Total Cost 6,152,892 6,152,892 19,929,521 23,785,864 21,632,119 18,849,721 16,056,749 -15.34%
-
Net Worth 4,783,232 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 3,037,661 8.20%
Dividend
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 595,972 595,972 596,191 447,537 447,538 298,329 197,434 21.15%
Div Payout % 260.87% 260.87% 79.18% 77.34% 67.47% 46.59% 39.12% -
Equity
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,783,232 4,797,575 4,564,726 4,174,233 3,922,035 3,491,892 3,037,661 8.20%
NOSH 994,435 993,286 994,493 996,237 995,440 994,841 992,699 0.03%
Ratio Analysis
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.60% 3.60% 3.66% 2.39% 3.00% 3.32% 3.09% -
ROE 4.78% 4.76% 16.49% 13.86% 16.91% 18.34% 16.62% -
Per Share
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 641.84 642.58 2,080.16 2,445.97 2,240.37 1,959.75 1,668.98 -15.29%
EPS 22.97 23.00 75.71 58.09 66.64 64.36 50.84 -12.89%
DPS 60.00 60.00 60.00 45.00 45.00 30.00 19.89 21.14%
NAPS 4.81 4.83 4.59 4.19 3.94 3.51 3.06 8.17%
Adjusted Per Share Value based on latest NOSH - 996,237
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 641.82 641.82 2,080.22 2,450.33 2,242.58 1,960.49 1,666.02 -15.27%
EPS 22.97 22.97 75.71 58.19 66.70 64.39 50.75 -12.86%
DPS 59.93 59.93 59.95 45.00 45.00 30.00 19.85 21.16%
NAPS 4.8099 4.8243 4.5901 4.1975 3.9439 3.5113 3.0546 8.20%
Price Multiplier on Financial Quarter End Date
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/12/11 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 17.80 16.50 9.05 7.90 8.00 6.15 4.06 -
P/RPS 2.77 2.57 0.44 0.32 0.36 0.31 0.24 52.94%
P/EPS 77.48 71.74 11.95 13.60 12.01 9.56 7.99 48.39%
EY 1.29 1.39 8.37 7.35 8.33 10.47 12.52 -32.62%
DY 3.37 3.64 6.63 5.70 5.63 4.88 4.90 -6.29%
P/NAPS 3.70 3.42 1.97 1.89 2.03 1.75 1.33 19.45%
Price Multiplier on Announcement Date
31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/02/12 - 25/05/10 25/05/09 26/05/08 28/05/07 25/05/06 -
Price 18.00 0.00 8.95 7.95 8.15 7.25 4.00 -
P/RPS 2.80 0.00 0.43 0.33 0.36 0.37 0.24 53.23%
P/EPS 78.35 0.00 11.82 13.69 12.23 11.26 7.87 49.07%
EY 1.28 0.00 8.46 7.31 8.18 8.88 12.71 -32.88%
DY 3.33 0.00 6.70 5.66 5.52 4.14 4.97 -6.72%
P/NAPS 3.74 0.00 1.95 1.90 2.07 2.07 1.31 19.99%

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