[PETDAG] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ-0.0%
YoY- -34.42%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
Revenue 13,705,510 6,852,755 6,382,665 6,382,665 6,382,665 6,382,665 0 -
PBT 679,372 339,686 315,541 315,541 315,541 315,541 0 -
Tax -183,604 -91,802 -85,768 -85,768 -85,768 -85,768 0 -
NP 495,768 247,884 229,773 229,773 229,773 229,773 0 -
-
NP to SH 492,422 246,211 228,456 228,456 228,456 228,456 0 -
-
Tax Rate 27.03% 27.03% 27.18% 27.18% 27.18% 27.18% - -
Total Cost 13,209,742 6,604,871 6,152,892 6,152,892 6,152,892 6,152,892 0 -
-
Net Worth 0 4,917,597 4,783,232 3,965,415 4,969,714 4,797,575 0 -
Dividend
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
Div 347,708 173,854 595,972 595,972 595,972 595,972 - -
Div Payout % 70.61% 70.61% 260.87% 260.87% 260.87% 260.87% - -
Equity
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
Net Worth 0 4,917,597 4,783,232 3,965,415 4,969,714 4,797,575 0 -
NOSH 993,454 993,454 994,435 991,353 993,942 993,286 992,285 0.09%
Ratio Analysis
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
NP Margin 3.62% 3.62% 3.60% 3.60% 3.60% 3.60% 0.00% -
ROE 0.00% 5.01% 4.78% 5.76% 4.60% 4.76% 0.00% -
Per Share
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
RPS 1,379.58 689.79 641.84 643.83 642.16 642.58 0.00 -
EPS 49.57 24.78 22.97 23.04 22.98 23.00 0.00 -
DPS 35.00 17.50 60.00 60.00 60.00 60.00 0.00 -
NAPS 0.00 4.95 4.81 4.00 5.00 4.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 991,353
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
RPS 1,378.18 689.09 641.82 641.82 641.82 641.82 0.00 -
EPS 49.52 24.76 22.97 22.97 22.97 22.97 0.00 -
DPS 34.96 17.48 59.93 59.93 59.93 59.93 0.00 -
NAPS 0.00 4.945 4.8099 3.9875 4.9974 4.8243 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
Date 30/03/12 30/12/11 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 18.94 17.80 17.80 15.96 16.10 16.50 11.70 -
P/RPS 1.37 2.58 2.77 2.48 2.51 2.57 0.00 -
P/EPS 38.21 71.82 77.48 69.26 70.05 71.74 0.00 -
EY 2.62 1.39 1.29 1.44 1.43 1.39 0.00 -
DY 1.85 0.98 3.37 3.76 3.73 3.64 0.00 -
P/NAPS 0.00 3.60 3.70 3.99 3.22 3.42 0.00 -
Price Multiplier on Announcement Date
31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 CAGR
Date - 21/05/12 24/02/12 - - - - -
Price 0.00 19.48 18.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 2.82 2.80 0.00 0.00 0.00 0.00 -
P/EPS 0.00 78.60 78.35 0.00 0.00 0.00 0.00 -
EY 0.00 1.27 1.28 0.00 0.00 0.00 0.00 -
DY 0.00 0.90 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.94 3.74 0.00 0.00 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