[PETDAG] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ-0.0%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Revenue 29,514,963 29,102,616 28,674,042 27,411,020 27,411,020 22,267,793 35,627,688 -13.92%
PBT 1,165,171 1,219,220 1,147,842 1,358,744 1,358,744 898,925 1,418,880 -14.52%
Tax -321,903 -331,910 -306,050 -367,208 -367,208 -239,625 -371,911 -10.87%
NP 843,268 887,309 841,792 991,536 991,536 659,300 1,046,968 -15.83%
-
NP to SH 836,843 880,460 835,070 984,844 984,844 654,533 1,038,652 -15.81%
-
Tax Rate 27.63% 27.22% 26.66% 27.03% 27.03% 26.66% 26.21% -
Total Cost 28,671,695 28,215,306 27,832,250 26,419,484 26,419,484 21,608,493 34,580,719 -13.87%
-
Net Worth 4,808,317 4,808,317 4,957,335 0 4,917,597 4,777,395 4,665,202 2.43%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Div 695,417 695,417 695,417 695,417 695,417 794,577 714,669 -2.15%
Div Payout % 83.10% 78.98% 83.28% 70.61% 70.61% 121.40% 68.81% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Net Worth 4,808,317 4,808,317 4,957,335 0 4,917,597 4,777,395 4,665,202 2.43%
NOSH 993,454 993,454 993,454 993,454 993,454 993,221 992,596 0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
NP Margin 2.86% 3.05% 2.94% 3.62% 3.62% 2.96% 2.94% -
ROE 17.40% 18.31% 16.85% 0.00% 20.03% 13.70% 22.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
RPS 2,970.94 2,929.44 2,886.30 2,759.16 2,759.16 2,241.98 3,589.34 -13.98%
EPS 84.20 88.67 84.00 99.20 99.20 65.90 104.64 -15.90%
DPS 70.00 70.00 70.00 70.00 70.00 80.00 72.00 -2.22%
NAPS 4.84 4.84 4.99 0.00 4.95 4.81 4.70 2.36%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
RPS 2,967.93 2,926.47 2,883.37 2,756.36 2,756.36 2,239.18 3,582.61 -13.92%
EPS 84.15 88.54 83.97 99.03 99.03 65.82 104.44 -15.81%
DPS 69.93 69.93 69.93 69.93 69.93 79.90 71.86 -2.14%
NAPS 4.8351 4.8351 4.9849 0.00 4.945 4.804 4.6912 2.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 -
Price 23.50 22.50 21.10 18.94 17.80 17.80 15.96 -
P/RPS 0.79 0.77 0.73 0.69 0.65 0.79 0.44 59.42%
P/EPS 27.90 25.39 25.10 19.11 17.96 27.01 15.25 61.83%
EY 3.58 3.94 3.98 5.23 5.57 3.70 6.56 -38.28%
DY 2.98 3.11 3.32 3.70 3.93 4.49 4.51 -28.12%
P/NAPS 4.86 4.65 4.23 0.00 3.60 3.70 3.40 32.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Date 06/03/13 29/11/12 16/08/12 - 21/05/12 24/02/12 23/11/11 -
Price 23.50 22.70 22.90 0.00 19.48 18.00 16.36 -
P/RPS 0.79 0.77 0.79 0.00 0.71 0.80 0.46 53.87%
P/EPS 27.90 25.61 27.24 0.00 19.65 27.31 15.63 58.68%
EY 3.58 3.90 3.67 0.00 5.09 3.66 6.40 -37.05%
DY 2.98 3.08 3.06 0.00 3.59 4.44 4.40 -26.69%
P/NAPS 4.86 4.69 4.59 0.00 3.94 3.74 3.48 30.49%

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