[PETDAG] QoQ 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- 7.77%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Revenue 7,688,001 7,489,941 7,484,266 6,852,755 6,852,755 7,422,923 7,304,943 4.15%
PBT 250,756 340,494 234,237 339,686 339,686 307,724 300,393 -13.40%
Tax -72,970 -95,908 -61,223 -91,802 -91,802 -84,663 -74,665 -1.81%
NP 177,786 244,586 173,014 247,884 247,884 223,061 225,728 -17.32%
-
NP to SH 176,498 242,811 171,326 246,211 246,211 221,759 224,046 -17.31%
-
Tax Rate 29.10% 28.17% 26.14% 27.03% 27.03% 27.51% 24.86% -
Total Cost 7,510,215 7,245,355 7,311,252 6,604,871 6,604,871 7,199,862 7,079,215 4.82%
-
Net Worth 4,808,317 4,808,317 4,957,335 0 4,917,597 4,783,232 4,659,363 2.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Div 173,854 173,854 173,854 173,854 173,854 497,217 148,703 13.26%
Div Payout % 98.50% 71.60% 101.48% 70.61% 70.61% 224.22% 66.37% -
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 4,783,232 4,659,363 2.53%
NOSH 993,454 993,454 993,454 993,454 993,454 994,435 991,353 0.16%
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 2.31% 3.27% 2.31% 3.62% 3.62% 3.01% 3.09% -
ROE 3.67% 5.05% 3.46% 0.00% 5.01% 4.64% 4.81% -
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 773.87 753.93 753.36 689.79 689.79 746.45 736.87 3.98%
EPS 17.80 24.40 17.30 24.80 24.80 22.30 22.60 -17.32%
DPS 17.50 17.50 17.50 17.50 17.50 50.00 15.00 13.07%
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 773.08 753.16 752.59 689.09 689.09 746.43 734.56 4.15%
EPS 17.75 24.42 17.23 24.76 24.76 22.30 22.53 -17.30%
DPS 17.48 17.48 17.48 17.48 17.48 50.00 14.95 13.26%
NAPS 4.8351 4.8351 4.9849 0.00 4.945 4.8099 4.6853 2.53%
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 3.04 2.98 2.80 2.75 2.58 2.38 2.17 30.82%
P/EPS 132.27 92.06 122.35 76.42 71.82 79.82 70.62 64.88%
EY 0.76 1.09 0.82 1.31 1.39 1.25 1.42 -39.23%
DY 0.74 0.78 0.83 0.92 0.98 2.81 0.94 -17.35%
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 3.04 3.01 3.04 0.00 2.82 2.41 2.22 28.46%
P/EPS 132.27 92.88 132.79 0.00 78.60 80.72 72.39 61.66%
EY 0.76 1.08 0.75 0.00 1.27 1.24 1.38 -37.83%
DY 0.74 0.77 0.76 0.00 0.90 2.78 0.92 -15.92%
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