[PETDAG] QoQ Cumulative 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- -71.69%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative 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 21,826,962 14,337,021 6,852,755 6,852,755 22,267,793 14,844,870 72.92%
PBT 1,165,171 914,415 573,921 339,686 339,686 898,925 591,200 71.72%
Tax -321,903 -248,933 -153,025 -91,802 -91,802 -239,625 -154,963 79.07%
NP 843,268 665,482 420,896 247,884 247,884 659,300 436,237 69.09%
-
NP to SH 836,843 660,345 417,535 246,211 246,211 654,533 432,772 69.13%
-
Tax Rate 27.63% 27.22% 26.66% 27.03% 27.03% 26.66% 26.21% -
Total Cost 28,671,695 21,161,480 13,916,125 6,604,871 6,604,871 21,608,493 14,408,633 73.04%
-
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 695,417 521,563 347,708 173,854 173,854 794,577 297,778 96.58%
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% 13.73% 8.42% 0.00% 5.01% 13.70% 9.28% -
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 2,197.08 1,443.15 689.79 689.79 2,241.98 1,495.56 72.80%
EPS 84.20 66.50 42.00 24.80 24.80 65.90 43.60 68.96%
DPS 70.00 52.50 35.00 17.50 17.50 80.00 30.00 96.45%
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 2,194.85 1,441.68 689.09 689.09 2,239.18 1,492.75 72.92%
EPS 84.15 66.40 41.99 24.76 24.76 65.82 43.52 69.12%
DPS 69.93 52.45 34.96 17.48 17.48 79.90 29.94 96.60%
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 1.02 1.46 2.75 2.58 0.79 1.07 -21.47%
P/EPS 27.90 33.85 50.20 76.42 71.82 27.01 36.61 -19.46%
EY 3.58 2.95 1.99 1.31 1.39 3.70 2.73 24.11%
DY 2.98 2.33 1.66 0.92 0.98 4.49 1.88 44.35%
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 1.03 1.59 0.00 2.82 0.80 1.09 -22.62%
P/EPS 27.90 34.15 54.49 0.00 78.60 27.31 37.52 -21.02%
EY 3.58 2.93 1.84 0.00 1.27 3.66 2.67 26.33%
DY 2.98 2.31 1.53 0.00 0.90 4.44 1.83 47.49%
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