[PETDAG] QoQ Cumulative Quarter Result on 01-Jan-2011 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
01-Jan-2011 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,844,870 7,539,927 23,267,648 0 16,884,984 10,952,785 5,456,472 122.41%
PBT 591,200 290,809 1,208,911 0 893,370 561,473 277,223 83.10%
Tax -154,963 -80,298 -332,984 0 -247,215 -152,929 -75,997 76.66%
NP 436,237 210,511 875,927 0 646,155 408,544 201,226 85.51%
-
NP to SH 432,772 208,728 869,728 0 641,272 405,108 199,668 85.48%
-
Tax Rate 26.21% 27.61% 27.54% - 27.67% 27.24% 27.41% -
Total Cost 14,408,633 7,329,416 22,391,721 0 16,238,829 10,544,241 5,255,246 123.79%
-
Net Worth 4,665,202 5,009,471 4,800,898 0 4,573,412 4,626,968 4,758,257 -1.56%
Dividend
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Div 297,778 149,091 993,974 - - 397,164 - -
Div Payout % 68.81% 71.43% 114.29% - - 98.04% - -
Equity
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,665,202 5,009,471 4,800,898 0 4,573,412 4,626,968 4,758,257 -1.56%
NOSH 992,596 993,942 993,974 994,220 994,220 992,911 993,373 -0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.94% 2.79% 3.76% 0.00% 3.83% 3.73% 3.69% -
ROE 9.28% 4.17% 18.12% 0.00% 14.02% 8.76% 4.20% -
Per Share
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,495.56 758.59 2,340.87 0.00 1,698.31 1,103.10 549.29 122.55%
EPS 43.60 21.00 87.50 0.00 64.50 40.80 20.10 85.60%
DPS 30.00 15.00 100.00 0.00 0.00 40.00 0.00 -
NAPS 4.70 5.04 4.83 0.00 4.60 4.66 4.79 -1.50%
Adjusted Per Share Value based on latest NOSH - 992,285
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,494.27 758.96 2,342.10 0.00 1,699.62 1,102.50 549.24 122.41%
EPS 43.56 21.01 87.55 0.00 64.55 40.78 20.10 85.46%
DPS 29.97 15.01 100.05 0.00 0.00 39.98 0.00 -
NAPS 4.6959 5.0425 4.8325 0.00 4.6035 4.6575 4.7896 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 30/09/10 30/06/10 -
Price 15.96 16.10 16.50 11.70 11.70 11.00 9.37 -
P/RPS 1.07 2.12 0.70 0.00 0.69 1.00 1.71 -31.23%
P/EPS 36.61 76.67 18.86 0.00 18.14 26.96 46.62 -17.55%
EY 2.73 1.30 5.30 0.00 5.51 3.71 2.15 21.01%
DY 1.88 0.93 6.06 0.00 0.00 3.64 0.00 -
P/NAPS 3.40 3.19 3.42 0.00 2.54 2.36 1.96 55.26%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/11/11 10/08/11 26/05/11 - 16/02/11 25/11/10 24/08/10 -
Price 16.36 16.54 16.30 0.00 12.50 11.12 10.22 -
P/RPS 1.09 2.18 0.70 0.00 0.74 1.01 1.86 -34.74%
P/EPS 37.52 78.76 18.63 0.00 19.38 27.25 50.85 -21.55%
EY 2.67 1.27 5.37 0.00 5.16 3.67 1.97 27.48%
DY 1.83 0.91 6.13 0.00 0.00 3.60 0.00 -
P/NAPS 3.48 3.28 3.37 0.00 2.72 2.39 2.13 48.00%

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