[PETDAG] QoQ Quarter Result on 01-Jan-2012 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
01-Jan-2012 [#1]
Profit Trend
QoQ- 11.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,489,941 7,484,266 6,852,755 6,852,755 7,422,923 7,304,943 7,539,927 -0.52%
PBT 340,494 234,237 339,686 339,686 307,724 300,393 290,809 13.39%
Tax -95,908 -61,223 -91,802 -91,802 -84,663 -74,665 -80,298 15.20%
NP 244,586 173,014 247,884 247,884 223,061 225,728 210,511 12.70%
-
NP to SH 242,811 171,326 246,211 246,211 221,759 224,046 208,728 12.81%
-
Tax Rate 28.17% 26.14% 27.03% 27.03% 27.51% 24.86% 27.61% -
Total Cost 7,245,355 7,311,252 6,604,871 6,604,871 7,199,862 7,079,215 7,329,416 -0.91%
-
Net Worth 4,808,317 4,957,335 0 4,917,597 4,783,232 4,659,363 5,009,471 -3.21%
Dividend
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Div 173,854 173,854 173,854 173,854 497,217 148,703 149,091 13.02%
Div Payout % 71.60% 101.48% 70.61% 70.61% 224.22% 66.37% 71.43% -
Equity
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,808,317 4,957,335 0 4,917,597 4,783,232 4,659,363 5,009,471 -3.21%
NOSH 993,454 993,454 993,454 993,454 994,435 991,353 993,942 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.27% 2.31% 3.62% 3.62% 3.01% 3.09% 2.79% -
ROE 5.05% 3.46% 0.00% 5.01% 4.64% 4.81% 4.17% -
Per Share
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 753.93 753.36 689.79 689.79 746.45 736.87 758.59 -0.48%
EPS 24.40 17.30 24.80 24.80 22.30 22.60 21.00 12.70%
DPS 17.50 17.50 17.50 17.50 50.00 15.00 15.00 13.07%
NAPS 4.84 4.99 0.00 4.95 4.81 4.70 5.04 -3.17%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 753.16 752.59 689.09 689.09 746.43 734.56 758.19 -0.52%
EPS 24.42 17.23 24.76 24.76 22.30 22.53 20.99 12.81%
DPS 17.48 17.48 17.48 17.48 50.00 14.95 14.99 13.02%
NAPS 4.8351 4.9849 0.00 4.945 4.8099 4.6853 5.0374 -3.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 30/06/11 -
Price 22.50 21.10 18.94 17.80 17.80 15.96 16.10 -
P/RPS 2.98 2.80 2.75 2.58 2.38 2.17 2.12 31.17%
P/EPS 92.06 122.35 76.42 71.82 79.82 70.62 76.67 15.69%
EY 1.09 0.82 1.31 1.39 1.25 1.42 1.30 -13.09%
DY 0.78 0.83 0.92 0.98 2.81 0.94 0.93 -13.07%
P/NAPS 4.65 4.23 0.00 3.60 3.70 3.40 3.19 35.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 29/11/12 16/08/12 - 21/05/12 24/02/12 23/11/11 10/08/11 -
Price 22.70 22.90 0.00 19.48 18.00 16.36 16.54 -
P/RPS 3.01 3.04 0.00 2.82 2.41 2.22 2.18 29.31%
P/EPS 92.88 132.79 0.00 78.60 80.72 72.39 78.76 14.04%
EY 1.08 0.75 0.00 1.27 1.24 1.38 1.27 -12.11%
DY 0.77 0.76 0.00 0.90 2.78 0.92 0.91 -12.46%
P/NAPS 4.69 4.59 0.00 3.94 3.74 3.48 3.28 32.97%

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