[PETDAG] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ-0.0%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,189,776 13,705,510 6,852,755 6,382,665 6,382,665 6,382,665 6,382,665 160.74%
PBT 913,609 679,372 339,686 315,541 315,541 315,541 315,541 133.75%
Tax -244,827 -183,604 -91,802 -85,768 -85,768 -85,768 -85,768 131.11%
NP 668,782 495,768 247,884 229,773 229,773 229,773 229,773 134.73%
-
NP to SH 663,748 492,422 246,211 228,456 228,456 228,456 228,456 134.39%
-
Tax Rate 26.80% 27.03% 27.03% 27.18% 27.18% 27.18% 27.18% -
Total Cost 20,520,994 13,209,742 6,604,871 6,152,892 6,152,892 6,152,892 6,152,892 161.70%
-
Net Worth 4,957,335 0 4,917,597 4,783,232 3,965,415 4,969,714 4,797,575 2.65%
Dividend
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 521,563 347,708 173,854 595,972 595,972 595,972 595,972 -10.10%
Div Payout % 78.58% 70.61% 70.61% 260.87% 260.87% 260.87% 260.87% -
Equity
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 4,957,335 0 4,917,597 4,783,232 3,965,415 4,969,714 4,797,575 2.65%
NOSH 993,454 993,454 993,454 994,435 991,353 993,942 993,286 0.01%
Ratio Analysis
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.16% 3.62% 3.62% 3.60% 3.60% 3.60% 3.60% -
ROE 13.39% 0.00% 5.01% 4.78% 5.76% 4.60% 4.76% -
Per Share
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,132.94 1,379.58 689.79 641.84 643.83 642.16 642.58 160.70%
EPS 66.81 49.57 24.78 22.97 23.04 22.98 23.00 134.35%
DPS 52.50 35.00 17.50 60.00 60.00 60.00 60.00 -10.11%
NAPS 4.99 0.00 4.95 4.81 4.00 5.00 4.83 2.63%
Adjusted Per Share Value based on latest NOSH - 994,435
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,132.94 1,379.58 689.79 642.47 642.47 642.47 642.47 160.74%
EPS 66.81 49.57 24.78 23.00 23.00 23.00 23.00 134.35%
DPS 52.50 35.00 17.50 59.99 59.99 59.99 59.99 -10.10%
NAPS 4.99 0.00 4.95 4.8147 3.9915 5.0025 4.8292 2.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 21.10 18.94 17.80 17.80 15.96 16.10 16.50 -
P/RPS 0.99 1.37 2.58 2.77 2.48 2.51 2.57 -53.32%
P/EPS 31.58 38.21 71.82 77.48 69.26 70.05 71.74 -48.07%
EY 3.17 2.62 1.39 1.29 1.44 1.43 1.39 93.18%
DY 2.49 1.85 0.98 3.37 3.76 3.73 3.64 -26.15%
P/NAPS 4.23 0.00 3.60 3.70 3.99 3.22 3.42 18.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date - - 21/05/12 24/02/12 - - - -
Price 0.00 0.00 19.48 18.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 2.82 2.80 0.00 0.00 0.00 -
P/EPS 0.00 0.00 78.60 78.35 0.00 0.00 0.00 -
EY 0.00 0.00 1.27 1.28 0.00 0.00 0.00 -
DY 0.00 0.00 0.90 3.33 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.94 3.74 0.00 0.00 0.00 -

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