[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.15%
YoY- 52.58%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
Revenue 15,543,873 7,618,972 29,514,963 21,826,962 14,337,021 6,852,755 6,852,755 72.89%
PBT 600,010 326,969 1,165,171 914,415 573,921 339,686 339,686 46.27%
Tax -162,537 -87,597 -321,903 -248,933 -153,025 -91,802 -91,802 46.50%
NP 437,473 239,372 843,268 665,482 420,896 247,884 247,884 46.19%
-
NP to SH 434,224 237,097 836,843 660,345 417,535 246,211 246,211 46.12%
-
Tax Rate 27.09% 26.79% 27.63% 27.22% 26.66% 27.03% 27.03% -
Total Cost 15,106,400 7,379,600 28,671,695 21,161,480 13,916,125 6,604,871 6,604,871 73.85%
-
Net Worth 4,848,055 5,046,746 4,808,317 4,808,317 4,957,335 0 4,917,597 -0.94%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
Div 347,708 173,854 695,417 521,563 347,708 173,854 173,854 58.94%
Div Payout % 80.08% 73.33% 83.10% 78.98% 83.28% 70.61% 70.61% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
Net Worth 4,848,055 5,046,746 4,808,317 4,808,317 4,957,335 0 4,917,597 -0.94%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
NP Margin 2.81% 3.14% 2.86% 3.05% 2.94% 3.62% 3.62% -
ROE 8.96% 4.70% 17.40% 13.73% 8.42% 0.00% 5.01% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
RPS 1,564.63 766.92 2,970.94 2,197.08 1,443.15 689.79 689.79 72.89%
EPS 43.70 23.90 84.20 66.50 42.00 24.80 24.80 46.03%
DPS 35.00 17.50 70.00 52.50 35.00 17.50 17.50 58.94%
NAPS 4.88 5.08 4.84 4.84 4.99 0.00 4.95 -0.94%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
RPS 1,563.04 766.14 2,967.93 2,194.85 1,441.68 689.09 689.09 72.89%
EPS 43.66 23.84 84.15 66.40 41.99 24.76 24.76 46.10%
DPS 34.96 17.48 69.93 52.45 34.96 17.48 17.48 58.94%
NAPS 4.875 5.0748 4.8351 4.8351 4.9849 0.00 4.945 -0.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 25.30 23.10 23.50 22.50 21.10 18.94 17.80 -
P/RPS 1.62 3.01 0.79 1.02 1.46 2.75 2.58 -26.73%
P/EPS 57.88 96.79 27.90 33.85 50.20 76.42 71.82 -13.43%
EY 1.73 1.03 3.58 2.95 1.99 1.31 1.39 15.75%
DY 1.38 0.76 2.98 2.33 1.66 0.92 0.98 25.71%
P/NAPS 5.18 4.55 4.86 4.65 4.23 0.00 3.60 27.53%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 CAGR
Date 21/08/13 23/05/13 06/03/13 29/11/12 16/08/12 - 21/05/12 -
Price 27.70 25.24 23.50 22.70 22.90 0.00 19.48 -
P/RPS 1.77 3.29 0.79 1.03 1.59 0.00 2.82 -26.75%
P/EPS 63.37 105.76 27.90 34.15 54.49 0.00 78.60 -13.40%
EY 1.58 0.95 3.58 2.93 1.84 0.00 1.27 15.72%
DY 1.26 0.69 2.98 2.31 1.53 0.00 0.90 25.22%
P/NAPS 5.68 4.97 4.86 4.69 4.59 0.00 3.94 27.70%

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