[PETDAG] QoQ Cumulative Quarter Result on 01-Jan-2012 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
01-Jan-2012 [#1]
Profit Trend
QoQ- -62.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,826,962 14,337,021 6,852,755 6,852,755 22,267,793 14,844,870 7,539,927 133.28%
PBT 914,415 573,921 339,686 339,686 898,925 591,200 290,809 149.17%
Tax -248,933 -153,025 -91,802 -91,802 -239,625 -154,963 -80,298 146.37%
NP 665,482 420,896 247,884 247,884 659,300 436,237 210,511 150.24%
-
NP to SH 660,345 417,535 246,211 246,211 654,533 432,772 208,728 150.39%
-
Tax Rate 27.22% 26.66% 27.03% 27.03% 26.66% 26.21% 27.61% -
Total Cost 21,161,480 13,916,125 6,604,871 6,604,871 21,608,493 14,408,633 7,329,416 132.79%
-
Net Worth 4,808,317 4,957,335 0 4,917,597 4,777,395 4,665,202 5,009,471 -3.21%
Dividend
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Div 521,563 347,708 173,854 173,854 794,577 297,778 149,091 171.28%
Div Payout % 78.98% 83.28% 70.61% 70.61% 121.40% 68.81% 71.43% -
Equity
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,808,317 4,957,335 0 4,917,597 4,777,395 4,665,202 5,009,471 -3.21%
NOSH 993,454 993,454 993,454 993,454 993,221 992,596 993,942 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.05% 2.94% 3.62% 3.62% 2.96% 2.94% 2.79% -
ROE 13.73% 8.42% 0.00% 5.01% 13.70% 9.28% 4.17% -
Per Share
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,197.08 1,443.15 689.79 689.79 2,241.98 1,495.56 758.59 133.37%
EPS 66.50 42.00 24.80 24.80 65.90 43.60 21.00 150.58%
DPS 52.50 35.00 17.50 17.50 80.00 30.00 15.00 171.38%
NAPS 4.84 4.99 0.00 4.95 4.81 4.70 5.04 -3.17%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,197.08 1,443.15 689.79 689.79 2,241.45 1,494.27 758.96 133.28%
EPS 66.50 42.00 24.80 24.80 65.88 43.56 21.01 150.48%
DPS 52.50 35.00 17.50 17.50 79.98 29.97 15.01 171.24%
NAPS 4.84 4.99 0.00 4.95 4.8089 4.6959 5.0425 -3.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 30/06/11 -
Price 22.50 21.10 18.94 17.80 17.80 15.96 16.10 -
P/RPS 1.02 1.46 2.75 2.58 0.79 1.07 2.12 -44.18%
P/EPS 33.85 50.20 76.42 71.82 27.01 36.61 76.67 -47.87%
EY 2.95 1.99 1.31 1.39 3.70 2.73 1.30 92.13%
DY 2.33 1.66 0.92 0.98 4.49 1.88 0.93 107.91%
P/NAPS 4.65 4.23 0.00 3.60 3.70 3.40 3.19 35.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 29/11/12 16/08/12 - 21/05/12 24/02/12 23/11/11 10/08/11 -
Price 22.70 22.90 0.00 19.48 18.00 16.36 16.54 -
P/RPS 1.03 1.59 0.00 2.82 0.80 1.09 2.18 -44.98%
P/EPS 34.15 54.49 0.00 78.60 27.31 37.52 78.76 -48.62%
EY 2.93 1.84 0.00 1.27 3.66 2.67 1.27 94.68%
DY 2.31 1.53 0.00 0.90 4.44 1.83 0.91 110.09%
P/NAPS 4.69 4.59 0.00 3.94 3.74 3.48 3.28 32.97%

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