[PETDAG] QoQ Cumulative 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- 26.73%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,955,934 15,543,873 7,618,972 29,514,963 21,826,962 14,337,021 6,852,755 130.16%
PBT 915,657 600,010 326,969 1,165,171 914,415 573,921 339,686 93.57%
Tax -249,246 -162,537 -87,597 -321,903 -248,933 -153,025 -91,802 94.50%
NP 666,411 437,473 239,372 843,268 665,482 420,896 247,884 93.22%
-
NP to SH 660,433 434,224 237,097 836,843 660,345 417,535 246,211 92.93%
-
Tax Rate 27.22% 27.09% 26.79% 27.63% 27.22% 26.66% 27.03% -
Total Cost 23,289,523 15,106,400 7,379,600 28,671,695 21,161,480 13,916,125 6,604,871 131.48%
-
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 521,563 347,708 173,854 695,417 521,563 347,708 173,854 107.86%
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 13.71% 8.96% 4.70% 17.40% 13.73% 8.42% 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 2,411.38 1,564.63 766.92 2,970.94 2,197.08 1,443.15 689.79 130.16%
EPS 66.50 43.70 23.90 84.20 66.50 42.00 24.80 92.89%
DPS 52.50 35.00 17.50 70.00 52.50 35.00 17.50 107.86%
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 2,408.93 1,563.04 766.14 2,967.93 2,194.85 1,441.68 689.09 130.16%
EPS 66.41 43.66 23.84 84.15 66.40 41.99 24.76 92.92%
DPS 52.45 34.96 17.48 69.93 52.45 34.96 17.48 107.89%
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 1.20 1.62 3.01 0.79 1.02 1.46 2.75 -42.44%
P/EPS 43.62 57.88 96.79 27.90 33.85 50.20 76.42 -31.16%
EY 2.29 1.73 1.03 3.58 2.95 1.99 1.31 45.06%
DY 1.81 1.38 0.76 2.98 2.33 1.66 0.92 56.94%
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 1.27 1.77 3.29 0.79 1.03 1.59 0.00 -
P/EPS 46.03 63.37 105.76 27.90 34.15 54.49 0.00 -
EY 2.17 1.58 0.95 3.58 2.93 1.84 0.00 -
DY 1.72 1.26 0.69 2.98 2.31 1.53 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