[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 44.0%
YoY- 56.81%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Revenue 27,411,020 22,267,793 35,627,688 45,239,562 23,267,648 0 22,513,312 21.68%
PBT 1,358,744 898,925 1,418,880 1,744,854 1,208,911 0 1,191,160 14.02%
Tax -367,208 -239,625 -371,911 -481,788 -332,984 0 -329,620 11.37%
NP 991,536 659,300 1,046,968 1,263,066 875,927 0 861,540 15.04%
-
NP to SH 984,844 654,533 1,038,652 1,252,368 869,728 0 855,029 15.13%
-
Tax Rate 27.03% 26.66% 26.21% 27.61% 27.54% - 27.67% -
Total Cost 26,419,484 21,608,493 34,580,719 43,976,496 22,391,721 0 21,651,772 21.95%
-
Net Worth 4,917,597 4,777,395 4,665,202 5,009,471 4,800,898 0 4,573,412 7.50%
Dividend
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Div 695,417 794,577 714,669 894,548 993,974 - - -
Div Payout % 70.61% 121.40% 68.81% 71.43% 114.29% - - -
Equity
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Net Worth 4,917,597 4,777,395 4,665,202 5,009,471 4,800,898 0 4,573,412 7.50%
NOSH 993,454 993,221 992,596 993,942 993,974 994,220 994,220 -0.07%
Ratio Analysis
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
NP Margin 3.62% 2.96% 2.94% 2.79% 3.76% 0.00% 3.83% -
ROE 20.03% 13.70% 22.26% 25.00% 18.12% 0.00% 18.70% -
Per Share
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
RPS 2,759.16 2,241.98 3,589.34 4,551.53 2,340.87 0.00 2,264.42 21.78%
EPS 99.20 65.90 104.64 126.00 87.50 0.00 86.00 15.30%
DPS 70.00 80.00 72.00 90.00 100.00 0.00 0.00 -
NAPS 4.95 4.81 4.70 5.04 4.83 0.00 4.60 7.58%
Adjusted Per Share Value based on latest NOSH - 993,942
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
RPS 2,756.36 2,239.18 3,582.61 4,549.15 2,339.72 0.00 2,263.87 21.68%
EPS 99.03 65.82 104.44 125.93 87.46 0.00 85.98 15.13%
DPS 69.93 79.90 71.86 89.95 99.95 0.00 0.00 -
NAPS 4.945 4.804 4.6912 5.0374 4.8276 0.00 4.5989 7.50%
Price Multiplier on Financial Quarter End Date
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Date 30/12/11 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 -
Price 17.80 17.80 15.96 16.10 16.50 11.70 11.70 -
P/RPS 0.65 0.79 0.44 0.35 0.70 0.00 0.52 24.92%
P/EPS 17.96 27.01 15.25 12.78 18.86 0.00 13.60 31.95%
EY 5.57 3.70 6.56 7.83 5.30 0.00 7.35 -24.16%
DY 3.93 4.49 4.51 5.59 6.06 0.00 0.00 -
P/NAPS 3.60 3.70 3.40 3.19 3.42 0.00 2.54 41.59%
Price Multiplier on Announcement Date
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Date 21/05/12 24/02/12 23/11/11 10/08/11 26/05/11 - 16/02/11 -
Price 19.48 18.00 16.36 16.54 16.30 0.00 12.50 -
P/RPS 0.71 0.80 0.46 0.36 0.70 0.00 0.55 29.00%
P/EPS 19.65 27.31 15.63 13.13 18.63 0.00 14.53 35.12%
EY 5.09 3.66 6.40 7.62 5.37 0.00 6.88 -25.95%
DY 3.59 4.44 4.40 5.44 6.13 0.00 0.00 -
P/NAPS 3.94 3.74 3.48 3.28 3.37 0.00 2.72 44.70%

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