[PETDAG] QoQ Cumulative 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- 58.3%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 7,539,927 23,267,648 0 16,884,984 10,952,785 5,456,472 20,687,042 -55.41%
PBT 290,809 1,208,911 0 893,370 561,473 277,223 1,046,002 -64.10%
Tax -80,298 -332,984 0 -247,215 -152,929 -75,997 -288,478 -64.07%
NP 210,511 875,927 0 646,155 408,544 201,226 757,524 -64.11%
-
NP to SH 208,728 869,728 0 641,272 405,108 199,668 752,934 -64.18%
-
Tax Rate 27.61% 27.54% - 27.67% 27.24% 27.41% 27.58% -
Total Cost 7,329,416 22,391,721 0 16,238,829 10,544,241 5,255,246 19,929,518 -55.09%
-
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 149,091 993,974 - - 397,164 - 595,989 -67.01%
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 4.17% 18.12% 0.00% 14.02% 8.76% 4.20% 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 758.59 2,340.87 0.00 1,698.31 1,103.10 549.29 2,082.62 -55.44%
EPS 21.00 87.50 0.00 64.50 40.80 20.10 75.80 -64.20%
DPS 15.00 100.00 0.00 0.00 40.00 0.00 60.00 -67.03%
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 758.19 2,339.72 0.00 1,697.90 1,101.38 548.69 2,080.22 -55.41%
EPS 20.99 87.46 0.00 64.48 40.74 20.08 75.71 -64.18%
DPS 14.99 99.95 0.00 0.00 39.94 0.00 59.93 -67.01%
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 2.12 0.70 0.00 0.69 1.00 1.71 0.43 258.58%
P/EPS 76.67 18.86 0.00 18.14 26.96 46.62 11.94 343.04%
EY 1.30 5.30 0.00 5.51 3.71 2.15 8.38 -77.49%
DY 0.93 6.06 0.00 0.00 3.64 0.00 6.63 -79.24%
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 2.18 0.70 0.00 0.74 1.01 1.86 0.43 266.69%
P/EPS 78.76 18.63 0.00 19.38 27.25 50.85 11.81 356.67%
EY 1.27 5.37 0.00 5.16 3.67 1.97 8.47 -78.10%
DY 0.91 6.13 0.00 0.00 3.60 0.00 6.70 -79.77%
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