[PETDAG] QoQ 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?
Quarter Result
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 7,304,943 7,539,927 6,382,665 0 5,932,199 5,496,313 5,456,472 26.24%
PBT 300,393 290,809 315,541 0 331,897 284,250 277,223 6.62%
Tax -74,665 -80,298 -85,768 0 -94,286 -76,932 -75,997 -1.40%
NP 225,728 210,511 229,773 0 237,611 207,318 201,226 9.61%
-
NP to SH 224,046 208,728 228,456 0 236,164 205,440 199,668 9.63%
-
Tax Rate 24.86% 27.61% 27.18% - 28.41% 27.06% 27.41% -
Total Cost 7,079,215 7,329,416 6,152,892 0 5,694,588 5,288,995 5,255,246 26.86%
-
Net Worth 4,659,363 5,009,471 4,797,575 0 4,564,514 4,624,880 4,758,257 -1.66%
Dividend
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Div 148,703 149,091 595,972 - - 396,985 - -
Div Payout % 66.37% 71.43% 260.87% - - 193.24% - -
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 4,659,363 5,009,471 4,797,575 0 4,564,514 4,624,880 4,758,257 -1.66%
NOSH 991,353 993,942 993,286 992,285 992,285 992,463 993,373 -0.16%
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 3.09% 2.79% 3.60% 0.00% 4.01% 3.77% 3.69% -
ROE 4.81% 4.17% 4.76% 0.00% 5.17% 4.44% 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 736.87 758.59 642.58 0.00 597.83 553.80 549.29 26.44%
EPS 22.60 21.00 23.00 0.00 23.80 20.70 20.10 9.81%
DPS 15.00 15.00 60.00 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 734.56 758.19 641.82 0.00 596.52 552.69 548.69 26.23%
EPS 22.53 20.99 22.97 0.00 23.75 20.66 20.08 9.63%
DPS 14.95 14.99 59.93 0.00 0.00 39.92 0.00 -
NAPS 4.6853 5.0374 4.8243 0.00 4.5899 4.6506 4.7848 -1.66%
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 2.17 2.12 2.57 0.00 1.96 1.99 1.71 20.95%
P/EPS 70.62 76.67 71.74 0.00 49.16 53.14 46.62 39.33%
EY 1.42 1.30 1.39 0.00 2.03 1.88 2.15 -28.20%
DY 0.94 0.93 3.64 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 2.22 2.18 2.54 0.00 2.09 2.01 1.86 15.17%
P/EPS 72.39 78.76 70.87 0.00 52.52 53.72 50.85 32.58%
EY 1.38 1.27 1.41 0.00 1.90 1.86 1.97 -24.74%
DY 0.92 0.91 3.68 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