[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.21%
YoY- -33.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Revenue 30,475,888 29,514,963 29,102,616 28,674,042 27,411,020 27,411,020 22,267,793 28.55%
PBT 1,307,876 1,165,171 1,219,220 1,147,842 1,358,744 1,358,744 898,925 35.00%
Tax -350,388 -321,903 -331,910 -306,050 -367,208 -367,208 -239,625 35.54%
NP 957,488 843,268 887,309 841,792 991,536 991,536 659,300 34.80%
-
NP to SH 948,388 836,843 880,460 835,070 984,844 984,844 654,533 34.55%
-
Tax Rate 26.79% 27.63% 27.22% 26.66% 27.03% 27.03% 26.66% -
Total Cost 29,518,400 28,671,695 28,215,306 27,832,250 26,419,484 26,419,484 21,608,493 28.36%
-
Net Worth 5,046,746 4,808,317 4,808,317 4,957,335 0 4,917,597 4,777,395 4.48%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Div 695,417 695,417 695,417 695,417 695,417 695,417 794,577 -10.12%
Div Payout % 73.33% 83.10% 78.98% 83.28% 70.61% 70.61% 121.40% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Net Worth 5,046,746 4,808,317 4,808,317 4,957,335 0 4,917,597 4,777,395 4.48%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,221 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
NP Margin 3.14% 2.86% 3.05% 2.94% 3.62% 3.62% 2.96% -
ROE 18.79% 17.40% 18.31% 16.85% 0.00% 20.03% 13.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
RPS 3,067.67 2,970.94 2,929.44 2,886.30 2,759.16 2,759.16 2,241.98 28.52%
EPS 95.60 84.20 88.67 84.00 99.20 99.20 65.90 34.68%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 80.00 -10.13%
NAPS 5.08 4.84 4.84 4.99 0.00 4.95 4.81 4.46%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
RPS 3,064.56 2,967.93 2,926.47 2,883.37 2,756.36 2,756.36 2,239.18 28.55%
EPS 95.37 84.15 88.54 83.97 99.03 99.03 65.82 34.55%
DPS 69.93 69.93 69.93 69.93 69.93 69.93 79.90 -10.11%
NAPS 5.0748 4.8351 4.8351 4.9849 0.00 4.945 4.804 4.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 -
Price 23.10 23.50 22.50 21.10 18.94 17.80 17.80 -
P/RPS 0.75 0.79 0.77 0.73 0.69 0.65 0.79 -4.07%
P/EPS 24.20 27.90 25.39 25.10 19.11 17.96 27.01 -8.41%
EY 4.13 3.58 3.94 3.98 5.23 5.57 3.70 9.19%
DY 3.03 2.98 3.11 3.32 3.70 3.93 4.49 -27.00%
P/NAPS 4.55 4.86 4.65 4.23 0.00 3.60 3.70 18.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Date 23/05/13 06/03/13 29/11/12 16/08/12 - 21/05/12 24/02/12 -
Price 25.24 23.50 22.70 22.90 0.00 19.48 18.00 -
P/RPS 0.82 0.79 0.77 0.79 0.00 0.71 0.80 1.99%
P/EPS 26.44 27.90 25.61 27.24 0.00 19.65 27.31 -2.55%
EY 3.78 3.58 3.90 3.67 0.00 5.09 3.66 2.61%
DY 2.77 2.98 3.08 3.06 0.00 3.59 4.44 -31.45%
P/NAPS 4.97 4.86 4.69 4.59 0.00 3.94 3.74 25.55%

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