[PETDAG] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ--%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Revenue 7,422,923 7,304,943 7,539,927 6,382,665 0 5,932,199 5,496,313 27.12%
PBT 307,724 300,393 290,809 315,541 0 331,897 284,250 6.54%
Tax -84,663 -74,665 -80,298 -85,768 0 -94,286 -76,932 7.94%
NP 223,061 225,728 210,511 229,773 0 237,611 207,318 6.01%
-
NP to SH 221,759 224,046 208,728 228,456 0 236,164 205,440 6.29%
-
Tax Rate 27.51% 24.86% 27.61% 27.18% - 28.41% 27.06% -
Total Cost 7,199,862 7,079,215 7,329,416 6,152,892 0 5,694,588 5,288,995 27.93%
-
Net Worth 4,783,232 4,659,363 5,009,471 4,797,575 0 4,564,514 4,624,880 2.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Div 497,217 148,703 149,091 595,972 - - 396,985 19.69%
Div Payout % 224.22% 66.37% 71.43% 260.87% - - 193.24% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Net Worth 4,783,232 4,659,363 5,009,471 4,797,575 0 4,564,514 4,624,880 2.72%
NOSH 994,435 991,353 993,942 993,286 992,285 992,285 992,463 0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
NP Margin 3.01% 3.09% 2.79% 3.60% 0.00% 4.01% 3.77% -
ROE 4.64% 4.81% 4.17% 4.76% 0.00% 5.17% 4.44% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
RPS 746.45 736.87 758.59 642.58 0.00 597.83 553.80 26.92%
EPS 22.30 22.60 21.00 23.00 0.00 23.80 20.70 6.12%
DPS 50.00 15.00 15.00 60.00 0.00 0.00 40.00 19.50%
NAPS 4.81 4.70 5.04 4.83 0.00 4.60 4.66 2.56%
Adjusted Per Share Value based on latest NOSH - 993,286
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
RPS 747.18 735.31 758.96 642.47 0.00 597.13 553.25 27.12%
EPS 22.32 22.55 21.01 23.00 0.00 23.77 20.68 6.28%
DPS 50.05 14.97 15.01 59.99 0.00 0.00 39.96 19.70%
NAPS 4.8147 4.6901 5.0425 4.8292 0.00 4.5946 4.6554 2.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 30/09/10 -
Price 17.80 15.96 16.10 16.50 11.70 11.70 11.00 -
P/RPS 2.38 2.17 2.12 2.57 0.00 1.96 1.99 15.36%
P/EPS 79.82 70.62 76.67 71.74 0.00 49.16 53.14 38.39%
EY 1.25 1.42 1.30 1.39 0.00 2.03 1.88 -27.81%
DY 2.81 0.94 0.93 3.64 0.00 0.00 3.64 -18.67%
P/NAPS 3.70 3.40 3.19 3.42 0.00 2.54 2.36 43.21%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Date 24/02/12 23/11/11 10/08/11 26/05/11 - 16/02/11 25/11/10 -
Price 18.00 16.36 16.54 16.30 0.00 12.50 11.12 -
P/RPS 2.41 2.22 2.18 2.54 0.00 2.09 2.01 15.59%
P/EPS 80.72 72.39 78.76 70.87 0.00 52.52 53.72 38.43%
EY 1.24 1.38 1.27 1.41 0.00 1.90 1.86 -27.66%
DY 2.78 0.92 0.91 3.68 0.00 0.00 3.60 -18.65%
P/NAPS 3.74 3.48 3.28 3.37 0.00 2.72 2.39 42.99%

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