[PETDAG] YoY Cumulative Quarter 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- 107.34%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 24,888,180 23,955,934 21,826,962 14,844,870 15,269,549 19,992,622 16,251,386 6.51%
PBT 697,553 915,657 914,415 591,200 814,905 574,361 690,593 0.14%
Tax -190,028 -249,246 -248,933 -154,963 -219,846 -164,192 -190,361 -0.02%
NP 507,525 666,411 665,482 436,237 595,059 410,169 500,232 0.21%
-
NP to SH 501,127 660,433 660,345 432,772 591,827 406,320 496,112 0.14%
-
Tax Rate 27.24% 27.22% 27.22% 26.21% 26.98% 28.59% 27.56% -
Total Cost 24,380,655 23,289,523 21,161,480 14,408,633 14,674,490 19,582,453 15,751,154 6.68%
-
Net Worth 4,857,989 4,818,251 4,808,317 4,665,202 4,398,982 3,993,658 3,758,122 3.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Div 377,512 521,563 521,563 297,778 - - - -
Div Payout % 75.33% 78.97% 78.98% 68.81% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 4,857,989 4,818,251 4,808,317 4,665,202 4,398,982 3,993,658 3,758,122 3.87%
NOSH 993,454 993,454 993,454 992,596 992,998 993,447 994,212 -0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.04% 2.78% 3.05% 2.94% 3.90% 2.05% 3.08% -
ROE 10.32% 13.71% 13.73% 9.28% 13.45% 10.17% 13.20% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,505.22 2,411.38 2,197.08 1,495.56 1,537.72 2,012.45 1,634.60 6.52%
EPS 50.40 66.50 66.50 43.60 59.60 40.90 49.90 0.14%
DPS 38.00 52.50 52.50 30.00 0.00 0.00 0.00 -
NAPS 4.89 4.85 4.84 4.70 4.43 4.02 3.78 3.88%
Adjusted Per Share Value based on latest NOSH - 991,353
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,502.68 2,408.93 2,194.85 1,492.75 1,535.46 2,010.39 1,634.19 6.51%
EPS 50.39 66.41 66.40 43.52 59.51 40.86 49.89 0.14%
DPS 37.96 52.45 52.45 29.94 0.00 0.00 0.00 -
NAPS 4.885 4.8451 4.8351 4.6912 4.4235 4.0159 3.779 3.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 -
Price 20.00 29.00 22.50 15.96 8.70 7.20 8.65 -
P/RPS 0.80 1.20 1.02 1.07 0.57 0.36 0.53 6.28%
P/EPS 39.65 43.62 33.85 36.61 14.60 17.60 17.33 13.03%
EY 2.52 2.29 2.95 2.73 6.85 5.68 5.77 -11.54%
DY 1.90 1.81 2.33 1.88 0.00 0.00 0.00 -
P/NAPS 4.09 5.98 4.65 3.40 1.96 1.79 2.29 8.96%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Date 04/11/14 31/10/13 29/11/12 23/11/11 19/02/10 24/02/09 26/02/08 -
Price 20.50 30.60 22.70 16.36 8.58 7.45 8.30 -
P/RPS 0.82 1.27 1.03 1.09 0.56 0.37 0.51 7.28%
P/EPS 40.64 46.03 34.15 37.52 14.40 18.22 16.63 14.14%
EY 2.46 2.17 2.93 2.67 6.95 5.49 6.01 -12.38%
DY 1.85 1.72 2.31 1.83 0.00 0.00 0.00 -
P/NAPS 4.19 6.31 4.69 3.48 1.94 1.85 2.20 10.00%

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