[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
06-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.95%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,941,245 31,087,746 30,475,888 29,514,963 29,102,616 28,674,042 27,411,020 10.72%
PBT 1,220,876 1,200,020 1,307,876 1,165,171 1,219,220 1,147,842 1,358,744 -6.87%
Tax -332,328 -325,074 -350,388 -321,903 -331,910 -306,050 -367,208 -6.43%
NP 888,548 874,946 957,488 843,268 887,309 841,792 991,536 -7.04%
-
NP to SH 880,577 868,448 948,388 836,843 880,460 835,070 984,844 -7.18%
-
Tax Rate 27.22% 27.09% 26.79% 27.63% 27.22% 26.66% 27.03% -
Total Cost 31,052,697 30,212,800 29,518,400 28,671,695 28,215,306 27,832,250 26,419,484 11.36%
-
Net Worth 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 4,957,335 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 695,417 695,417 695,417 695,417 695,417 695,417 695,417 0.00%
Div Payout % 78.97% 80.08% 73.33% 83.10% 78.98% 83.28% 70.61% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 4,957,335 0 -
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.78% 2.81% 3.14% 2.86% 3.05% 2.94% 3.62% -
ROE 18.28% 17.91% 18.79% 17.40% 18.31% 16.85% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,215.17 3,129.26 3,067.67 2,970.94 2,929.44 2,886.30 2,759.16 10.72%
EPS 88.67 87.40 95.60 84.20 88.67 84.00 99.20 -7.20%
DPS 70.00 70.00 70.00 70.00 70.00 70.00 70.00 0.00%
NAPS 4.85 4.88 5.08 4.84 4.84 4.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,211.91 3,126.08 3,064.56 2,967.93 2,926.47 2,883.37 2,756.36 10.72%
EPS 88.55 87.33 95.37 84.15 88.54 83.97 99.03 -7.17%
DPS 69.93 69.93 69.93 69.93 69.93 69.93 69.93 0.00%
NAPS 4.8451 4.875 5.0748 4.8351 4.8351 4.9849 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 29.00 25.30 23.10 23.50 22.50 21.10 18.94 -
P/RPS 0.90 0.81 0.75 0.79 0.77 0.73 0.69 19.35%
P/EPS 32.72 28.94 24.20 27.90 25.39 25.10 19.11 43.07%
EY 3.06 3.46 4.13 3.58 3.94 3.98 5.23 -30.02%
DY 2.41 2.77 3.03 2.98 3.11 3.32 3.70 -24.83%
P/NAPS 5.98 5.18 4.55 4.86 4.65 4.23 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 21/08/13 23/05/13 06/03/13 29/11/12 16/08/12 - -
Price 30.60 27.70 25.24 23.50 22.70 22.90 0.00 -
P/RPS 0.95 0.89 0.82 0.79 0.77 0.79 0.00 -
P/EPS 34.52 31.69 26.44 27.90 25.61 27.24 0.00 -
EY 2.90 3.16 3.78 3.58 3.90 3.67 0.00 -
DY 2.29 2.53 2.77 2.98 3.08 3.06 0.00 -
P/NAPS 6.31 5.68 4.97 4.86 4.69 4.59 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