[PETDAG] QoQ TTM 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- 7.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,679,717 21,189,776 13,705,510 6,852,755 6,382,665 6,382,665 6,382,665 231.17%
PBT 1,254,103 913,609 679,372 339,686 315,541 315,541 315,541 200.32%
Tax -340,735 -244,827 -183,604 -91,802 -85,768 -85,768 -85,768 200.22%
NP 913,368 668,782 495,768 247,884 229,773 229,773 229,773 200.36%
-
NP to SH 906,559 663,748 492,422 246,211 228,456 228,456 228,456 199.94%
-
Tax Rate 27.17% 26.80% 27.03% 27.03% 27.18% 27.18% 27.18% -
Total Cost 27,766,349 20,520,994 13,209,742 6,604,871 6,152,892 6,152,892 6,152,892 232.31%
-
Net Worth 4,808,317 4,957,335 0 4,917,597 4,783,232 3,965,415 4,969,714 -2.59%
Dividend
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Div 695,417 521,563 347,708 173,854 595,972 595,972 595,972 13.08%
Div Payout % 76.71% 78.58% 70.61% 70.61% 260.87% 260.87% 260.87% -
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 3,965,415 4,969,714 -2.59%
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 3.18% 3.16% 3.62% 3.62% 3.60% 3.60% 3.60% -
ROE 18.85% 13.39% 0.00% 5.01% 4.78% 5.76% 4.60% -
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 2,886.87 2,132.94 1,379.58 689.79 641.84 643.83 642.16 231.30%
EPS 91.25 66.81 49.57 24.78 22.97 23.04 22.98 200.10%
DPS 70.00 52.50 35.00 17.50 60.00 60.00 60.00 13.07%
NAPS 4.84 4.99 0.00 4.95 4.81 4.00 5.00 -2.55%
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 2,886.87 2,132.94 1,379.58 689.79 642.47 642.47 642.47 231.18%
EPS 91.25 66.81 49.57 24.78 23.00 23.00 23.00 199.89%
DPS 70.00 52.50 35.00 17.50 59.99 59.99 59.99 13.08%
NAPS 4.84 4.99 0.00 4.95 4.8147 3.9915 5.0025 -2.59%
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 0.78 0.99 1.37 2.58 2.77 2.48 2.51 -60.60%
P/EPS 24.66 31.58 38.21 71.82 77.48 69.26 70.05 -56.48%
EY 4.06 3.17 2.62 1.39 1.29 1.44 1.43 129.70%
DY 3.11 2.49 1.85 0.98 3.37 3.76 3.73 -13.48%
P/NAPS 4.65 4.23 0.00 3.60 3.70 3.99 3.22 34.02%
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 - - - 21/05/12 24/02/12 - - -
Price 0.00 0.00 0.00 19.48 18.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 2.82 2.80 0.00 0.00 -
P/EPS 0.00 0.00 0.00 78.60 78.35 0.00 0.00 -
EY 0.00 0.00 0.00 1.27 1.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.90 3.33 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.94 3.74 0.00 0.00 -

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