[PETDAG] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ-0.0%
YoY- -58.28%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Revenue 6,852,755 6,382,665 6,382,665 6,382,665 6,382,665 0 5,417,494 26.41%
PBT 339,686 315,541 315,541 315,541 315,541 0 231,097 46.83%
Tax -91,802 -85,768 -85,768 -85,768 -85,768 0 -68,632 33.65%
NP 247,884 229,773 229,773 229,773 229,773 0 162,465 52.40%
-
NP to SH 246,211 228,456 228,456 228,456 228,456 0 161,108 52.64%
-
Tax Rate 27.03% 27.18% 27.18% 27.18% 27.18% - 29.70% -
Total Cost 6,604,871 6,152,892 6,152,892 6,152,892 6,152,892 0 5,255,029 25.60%
-
Net Worth 4,917,597 4,783,232 3,965,415 4,969,714 4,797,575 0 3,969,142 23.82%
Dividend
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Div 173,854 595,972 595,972 595,972 595,972 - 447,522 -61.05%
Div Payout % 70.61% 260.87% 260.87% 260.87% 260.87% - 277.78% -
Equity
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Net Worth 4,917,597 4,783,232 3,965,415 4,969,714 4,797,575 0 3,969,142 23.82%
NOSH 993,454 994,435 991,353 993,942 993,286 992,285 992,285 0.11%
Ratio Analysis
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
NP Margin 3.62% 3.60% 3.60% 3.60% 3.60% 0.00% 3.00% -
ROE 5.01% 4.78% 5.76% 4.60% 4.76% 0.00% 4.06% -
Per Share
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
RPS 689.79 641.84 643.83 642.16 642.58 0.00 545.96 26.26%
EPS 24.78 22.97 23.04 22.98 23.00 0.00 16.24 52.41%
DPS 17.50 60.00 60.00 60.00 60.00 0.00 45.00 -61.01%
NAPS 4.95 4.81 4.00 5.00 4.83 0.00 4.00 23.67%
Adjusted Per Share Value based on latest NOSH - 993,942
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
RPS 689.09 641.82 641.82 641.82 641.82 0.00 544.77 26.41%
EPS 24.76 22.97 22.97 22.97 22.97 0.00 16.20 52.66%
DPS 17.48 59.93 59.93 59.93 59.93 0.00 45.00 -61.05%
NAPS 4.945 4.8099 3.9875 4.9974 4.8243 0.00 3.9912 23.82%
Price Multiplier on Financial Quarter End Date
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Date 30/12/11 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 -
Price 17.80 17.80 15.96 16.10 16.50 11.70 11.70 -
P/RPS 2.58 2.77 2.48 2.51 2.57 0.00 2.14 20.49%
P/EPS 71.82 77.48 69.26 70.05 71.74 0.00 72.06 -0.33%
EY 1.39 1.29 1.44 1.43 1.39 0.00 1.39 0.00%
DY 0.98 3.37 3.76 3.73 3.64 0.00 3.85 -74.45%
P/NAPS 3.60 3.70 3.99 3.22 3.42 0.00 2.93 22.79%
Price Multiplier on Announcement Date
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Date 21/05/12 24/02/12 - - - - 16/02/11 -
Price 19.48 18.00 0.00 0.00 0.00 0.00 12.50 -
P/RPS 2.82 2.80 0.00 0.00 0.00 0.00 2.29 23.07%
P/EPS 78.60 78.35 0.00 0.00 0.00 0.00 76.99 2.08%
EY 1.27 1.28 0.00 0.00 0.00 0.00 1.30 -2.30%
DY 0.90 3.33 0.00 0.00 0.00 0.00 3.60 -74.90%
P/NAPS 3.94 3.74 0.00 0.00 0.00 0.00 3.13 25.79%

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