[PETDAG] QoQ TTM 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?
TTM Result
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 6,382,665 6,382,665 6,382,665 0 5,417,494 10,755,207 15,907,177 -51.77%
PBT 315,541 315,541 315,541 0 231,097 488,021 763,935 -50.64%
Tax -85,768 -85,768 -85,768 0 -68,632 -137,423 -212,919 -51.62%
NP 229,773 229,773 229,773 0 162,465 350,598 551,016 -50.27%
-
NP to SH 228,456 228,456 228,456 0 161,108 348,353 547,570 -50.25%
-
Tax Rate 27.18% 27.18% 27.18% - 29.70% 28.16% 27.87% -
Total Cost 6,152,892 6,152,892 6,152,892 0 5,255,029 10,404,609 15,356,161 -51.83%
-
Net Worth 3,965,415 4,969,714 4,797,575 0 3,969,142 3,969,854 3,973,492 -0.16%
Dividend
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Div 595,972 595,972 595,972 - 447,522 447,522 596,191 -0.02%
Div Payout % 260.87% 260.87% 260.87% - 277.78% 128.47% 108.88% -
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 3,965,415 4,969,714 4,797,575 0 3,969,142 3,969,854 3,973,492 -0.16%
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 3.60% 3.60% 3.60% 0.00% 3.00% 3.26% 3.46% -
ROE 5.76% 4.60% 4.76% 0.00% 4.06% 8.77% 13.78% -
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 643.83 642.16 642.58 0.00 545.96 1,083.69 1,601.33 -51.69%
EPS 23.04 22.98 23.00 0.00 16.24 35.10 55.12 -50.17%
DPS 60.00 60.00 60.00 0.00 45.00 45.00 60.00 0.00%
NAPS 4.00 5.00 4.83 0.00 4.00 4.00 4.00 0.00%
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 641.82 641.82 641.82 0.00 544.77 1,081.51 1,599.57 -51.77%
EPS 22.97 22.97 22.97 0.00 16.20 35.03 55.06 -50.25%
DPS 59.93 59.93 59.93 0.00 45.00 45.00 59.95 -0.02%
NAPS 3.9875 4.9974 4.8243 0.00 3.9912 3.992 3.9956 -0.16%
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 2.48 2.51 2.57 0.00 2.14 1.02 0.59 214.81%
P/EPS 69.26 70.05 71.74 0.00 72.06 31.34 17.00 207.06%
EY 1.44 1.43 1.39 0.00 1.39 3.19 5.88 -67.49%
DY 3.76 3.73 3.64 0.00 3.85 4.09 6.40 -34.61%
P/NAPS 3.99 3.22 3.42 0.00 2.93 2.75 2.34 53.14%
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 - - - - 16/02/11 25/11/10 24/08/10 -
Price 0.00 0.00 0.00 0.00 12.50 11.12 10.22 -
P/RPS 0.00 0.00 0.00 0.00 2.29 1.03 0.64 -
P/EPS 0.00 0.00 0.00 0.00 76.99 31.68 18.54 -
EY 0.00 0.00 0.00 0.00 1.30 3.16 5.39 -
DY 0.00 0.00 0.00 0.00 3.60 4.05 5.87 -
P/NAPS 0.00 0.00 0.00 0.00 3.13 2.78 2.56 -

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