[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- 5.53%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,239,562 23,267,648 0 22,513,312 21,905,570 21,825,888 20,687,042 87.07%
PBT 1,744,854 1,208,911 0 1,191,160 1,122,946 1,108,892 1,046,002 50.61%
Tax -481,788 -332,984 0 -329,620 -305,858 -303,988 -288,478 50.76%
NP 1,263,066 875,927 0 861,540 817,088 804,904 757,524 50.56%
-
NP to SH 1,252,368 869,728 0 855,029 810,216 798,672 752,934 50.27%
-
Tax Rate 27.61% 27.54% - 27.67% 27.24% 27.41% 27.58% -
Total Cost 43,976,496 22,391,721 0 21,651,772 21,088,482 21,020,984 19,929,518 88.42%
-
Net Worth 5,009,471 4,800,898 0 4,573,412 4,626,968 4,758,257 4,559,323 7.82%
Dividend
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 894,548 993,974 - - 794,329 - 595,989 38.41%
Div Payout % 71.43% 114.29% - - 98.04% - 79.16% -
Equity
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,009,471 4,800,898 0 4,573,412 4,626,968 4,758,257 4,559,323 7.82%
NOSH 993,942 993,974 994,220 994,220 992,911 993,373 993,316 0.05%
Ratio Analysis
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.79% 3.76% 0.00% 3.83% 3.73% 3.69% 3.66% -
ROE 25.00% 18.12% 0.00% 18.70% 17.51% 16.78% 16.51% -
Per Share
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4,551.53 2,340.87 0.00 2,264.42 2,206.20 2,197.15 2,082.62 86.97%
EPS 126.00 87.50 0.00 86.00 81.60 80.40 75.80 50.19%
DPS 90.00 100.00 0.00 0.00 80.00 0.00 60.00 38.34%
NAPS 5.04 4.83 0.00 4.60 4.66 4.79 4.59 7.77%
Adjusted Per Share Value based on latest NOSH - 992,285
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4,549.15 2,339.72 0.00 2,263.87 2,202.75 2,194.74 2,080.22 87.07%
EPS 125.93 87.46 0.00 85.98 81.47 80.31 75.71 50.27%
DPS 89.95 99.95 0.00 0.00 79.88 0.00 59.93 38.40%
NAPS 5.0374 4.8276 0.00 4.5989 4.6527 4.7848 4.5847 7.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 16.10 16.50 11.70 11.70 11.00 9.37 9.05 -
P/RPS 0.35 0.70 0.00 0.52 0.50 0.43 0.43 -15.19%
P/EPS 12.78 18.86 0.00 13.60 13.48 11.65 11.94 5.59%
EY 7.83 5.30 0.00 7.35 7.42 8.58 8.38 -5.28%
DY 5.59 6.06 0.00 0.00 7.27 0.00 6.63 -12.76%
P/NAPS 3.19 3.42 0.00 2.54 2.36 1.96 1.97 47.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/08/11 26/05/11 - 16/02/11 25/11/10 24/08/10 25/05/10 -
Price 16.54 16.30 0.00 12.50 11.12 10.22 8.95 -
P/RPS 0.36 0.70 0.00 0.55 0.50 0.47 0.43 -13.25%
P/EPS 13.13 18.63 0.00 14.53 13.63 12.71 11.81 8.85%
EY 7.62 5.37 0.00 6.88 7.34 7.87 8.47 -8.11%
DY 5.44 6.13 0.00 0.00 7.19 0.00 6.70 -15.35%
P/NAPS 3.28 3.37 0.00 2.72 2.39 2.13 1.95 51.62%

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