[PETDAG] YoY Annualized Quarter 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- 50.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
Revenue 24,404,752 33,174,256 30,475,888 27,411,020 0 19,119,464 26,964,196 -1.46%
PBT 1,135,188 892,548 1,307,876 1,358,744 0 1,128,264 1,292,448 -1.90%
Tax -305,072 -263,776 -350,388 -367,208 0 -302,240 -358,424 -2.35%
NP 830,116 628,772 957,488 991,536 0 826,024 934,024 -1.73%
-
NP to SH 823,072 620,316 948,388 984,844 0 821,448 928,812 -1.77%
-
Tax Rate 26.87% 29.55% 26.79% 27.03% - 26.79% 27.73% -
Total Cost 23,574,636 32,545,484 29,518,400 26,419,484 0 18,293,440 26,030,172 -1.45%
-
Net Worth 4,748,710 476,857,920 5,046,746 4,917,597 0 4,365,182 4,147,899 2.02%
Dividend
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
Div 476,857 476,857 695,417 695,417 - - - -
Div Payout % 57.94% 76.87% 73.33% 70.61% - - - -
Equity
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
Net Worth 4,748,710 476,857,920 5,046,746 4,917,597 0 4,365,182 4,147,899 2.02%
NOSH 993,454 993,454 993,454 993,454 994,220 992,086 992,320 0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
NP Margin 3.40% 1.90% 3.14% 3.62% 0.00% 4.32% 3.46% -
ROE 17.33% 0.13% 18.79% 20.03% 0.00% 18.82% 22.39% -
Per Share
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
RPS 2,456.56 3,339.28 3,067.67 2,759.16 0.00 1,927.20 2,717.29 -1.48%
EPS 82.80 62.40 95.60 99.20 0.00 82.80 93.60 -1.79%
DPS 48.00 48.00 70.00 70.00 0.00 0.00 0.00 -
NAPS 4.78 480.00 5.08 4.95 0.00 4.40 4.18 2.00%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
RPS 2,454.06 3,335.90 3,064.56 2,756.36 0.00 1,922.59 2,711.43 -1.46%
EPS 82.77 62.38 95.37 99.03 0.00 82.60 93.40 -1.77%
DPS 47.95 47.95 69.93 69.93 0.00 0.00 0.00 -
NAPS 4.7752 479.513 5.0748 4.945 0.00 4.3895 4.171 2.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/12/11 30/12/10 30/06/09 30/06/08 -
Price 20.00 30.70 23.10 17.80 11.70 8.35 7.50 -
P/RPS 0.81 0.92 0.75 0.65 0.00 0.43 0.28 17.03%
P/EPS 24.14 49.17 24.20 17.96 0.00 10.08 8.01 17.74%
EY 4.14 2.03 4.13 5.57 0.00 9.92 12.48 -15.07%
DY 2.40 1.56 3.03 3.93 0.00 0.00 0.00 -
P/NAPS 4.18 0.06 4.55 3.60 0.00 1.90 1.79 13.38%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
Date 11/05/15 06/05/14 23/05/13 21/05/12 - 25/08/09 28/08/08 -
Price 21.64 30.24 25.24 19.48 0.00 8.61 6.55 -
P/RPS 0.88 0.91 0.82 0.71 0.00 0.45 0.24 21.21%
P/EPS 26.12 48.43 26.44 19.65 0.00 10.40 7.00 21.52%
EY 3.83 2.06 3.78 5.09 0.00 9.62 14.29 -17.71%
DY 2.22 1.59 2.77 3.59 0.00 0.00 0.00 -
P/NAPS 4.53 0.06 4.97 3.94 0.00 1.96 1.57 16.98%

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