[PETDAG] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ--%
YoY- -69.66%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Revenue 6,382,665 6,382,665 6,382,665 6,382,665 0 5,417,494 10,755,207 -34.08%
PBT 315,541 315,541 315,541 315,541 0 231,097 488,021 -29.41%
Tax -85,768 -85,768 -85,768 -85,768 0 -68,632 -137,423 -31.37%
NP 229,773 229,773 229,773 229,773 0 162,465 350,598 -28.64%
-
NP to SH 228,456 228,456 228,456 228,456 0 161,108 348,353 -28.60%
-
Tax Rate 27.18% 27.18% 27.18% 27.18% - 29.70% 28.16% -
Total Cost 6,152,892 6,152,892 6,152,892 6,152,892 0 5,255,029 10,404,609 -34.26%
-
Net Worth 4,783,232 3,965,415 4,969,714 4,797,575 0 3,969,142 3,969,854 16.05%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Div 595,972 595,972 595,972 595,972 - 447,522 447,522 25.70%
Div Payout % 260.87% 260.87% 260.87% 260.87% - 277.78% 128.47% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Net Worth 4,783,232 3,965,415 4,969,714 4,797,575 0 3,969,142 3,969,854 16.05%
NOSH 994,435 991,353 993,942 993,286 992,285 992,285 992,463 0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
NP Margin 3.60% 3.60% 3.60% 3.60% 0.00% 3.00% 3.26% -
ROE 4.78% 5.76% 4.60% 4.76% 0.00% 4.06% 8.77% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
RPS 641.84 643.83 642.16 642.58 0.00 545.96 1,083.69 -34.18%
EPS 22.97 23.04 22.98 23.00 0.00 16.24 35.10 -28.72%
DPS 60.00 60.00 60.00 60.00 0.00 45.00 45.00 25.83%
NAPS 4.81 4.00 5.00 4.83 0.00 4.00 4.00 15.86%
Adjusted Per Share Value based on latest NOSH - 993,286
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
RPS 641.82 641.82 641.82 641.82 0.00 544.77 1,081.51 -34.08%
EPS 22.97 22.97 22.97 22.97 0.00 16.20 35.03 -28.61%
DPS 59.93 59.93 59.93 59.93 0.00 45.00 45.00 25.71%
NAPS 4.8099 3.9875 4.9974 4.8243 0.00 3.9912 3.992 16.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 30/09/10 -
Price 17.80 15.96 16.10 16.50 11.70 11.70 11.00 -
P/RPS 2.77 2.48 2.51 2.57 0.00 2.14 1.02 122.09%
P/EPS 77.48 69.26 70.05 71.74 0.00 72.06 31.34 106.04%
EY 1.29 1.44 1.43 1.39 0.00 1.39 3.19 -51.47%
DY 3.37 3.76 3.73 3.64 0.00 3.85 4.09 -14.32%
P/NAPS 3.70 3.99 3.22 3.42 0.00 2.93 2.75 26.74%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Date 24/02/12 - - - - 16/02/11 25/11/10 -
Price 18.00 0.00 0.00 0.00 0.00 12.50 11.12 -
P/RPS 2.80 0.00 0.00 0.00 0.00 2.29 1.03 122.27%
P/EPS 78.35 0.00 0.00 0.00 0.00 76.99 31.68 106.10%
EY 1.28 0.00 0.00 0.00 0.00 1.30 3.16 -51.41%
DY 3.33 0.00 0.00 0.00 0.00 3.60 4.05 -14.47%
P/NAPS 3.74 0.00 0.00 0.00 0.00 3.13 2.78 26.73%

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