[PETDAG] YoY 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- 7.34%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 8,226,648 8,412,061 7,489,941 7,304,943 5,337,713 5,561,380 5,706,776 5.56%
PBT 223,629 315,647 340,494 300,393 256,924 68,316 255,944 -1.97%
Tax -61,721 -86,709 -95,908 -74,665 -68,791 -24,704 -61,977 -0.06%
NP 161,908 228,938 244,586 225,728 188,133 43,612 193,967 -2.63%
-
NP to SH 160,399 226,209 242,811 224,046 187,245 42,471 192,288 -2.64%
-
Tax Rate 27.60% 27.47% 28.17% 24.86% 26.77% 36.16% 24.22% -
Total Cost 8,064,740 8,183,123 7,245,355 7,079,215 5,149,580 5,517,768 5,512,809 5.79%
-
Net Worth 4,857,989 4,818,251 4,808,317 4,659,363 4,412,209 3,970,544 3,746,642 3.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 CAGR
Div 119,214 173,854 173,854 148,703 - - - -
Div Payout % 74.32% 76.86% 71.60% 66.37% - - - -
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 4,659,363 4,412,209 3,970,544 3,746,642 3.92%
NOSH 993,454 993,454 993,454 991,353 995,984 987,697 991,175 0.03%
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 1.97% 2.72% 3.27% 3.09% 3.52% 0.78% 3.40% -
ROE 3.30% 4.69% 5.05% 4.81% 4.24% 1.07% 5.13% -
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 828.09 846.75 753.93 736.87 535.92 563.07 575.76 5.52%
EPS 16.10 22.80 24.40 22.60 18.80 4.30 19.40 -2.72%
DPS 12.00 17.50 17.50 15.00 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 827.25 845.89 753.16 734.56 536.74 559.23 573.86 5.56%
EPS 16.13 22.75 24.42 22.53 18.83 4.27 19.34 -2.65%
DPS 11.99 17.48 17.48 14.95 0.00 0.00 0.00 -
NAPS 4.885 4.8451 4.8351 4.6853 4.4368 3.9927 3.7675 3.92%
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 2.42 3.42 2.98 2.17 1.62 1.28 1.50 7.33%
P/EPS 123.87 127.36 92.06 70.62 46.28 167.44 44.59 16.33%
EY 0.81 0.79 1.09 1.42 2.16 0.60 2.24 -13.98%
DY 0.60 0.60 0.78 0.94 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 2.48 3.61 3.01 2.22 1.60 1.32 1.44 8.38%
P/EPS 126.97 134.39 92.88 72.39 45.64 173.26 42.78 17.47%
EY 0.79 0.74 1.08 1.38 2.19 0.58 2.34 -14.85%
DY 0.59 0.57 0.77 0.92 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