[PETDAG] YoY Quarter Result on 31-Dec-2011 [#4]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1.02%
YoY- -6.1%
Quarter Report
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
Revenue 7,452,818 8,385,988 7,688,001 7,422,923 6,382,665 5,417,494 4,374,999 9.69%
PBT 11,739 193,784 250,756 307,724 315,541 231,097 235,929 -40.62%
Tax -11,114 -41,214 -72,970 -84,663 -85,768 -68,632 -64,341 -26.29%
NP 625 152,570 177,786 223,061 229,773 162,465 171,588 -62.29%
-
NP to SH 445 151,321 176,498 221,759 228,456 161,108 172,349 -64.48%
-
Tax Rate 94.68% 21.27% 29.10% 27.51% 27.18% 29.70% 27.27% -
Total Cost 7,452,193 8,233,418 7,510,215 7,199,862 6,152,892 5,255,029 4,203,411 10.45%
-
Net Worth 4,748,710 478,844,828 4,808,317 4,783,232 4,797,575 4,564,726 4,174,233 2.26%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
Div 218,559 173,854 173,854 497,217 595,972 447,522 328,758 -6.84%
Div Payout % 49,114.58% 114.89% 98.50% 224.22% 260.87% 277.78% 190.75% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,748,710 478,844,828 4,808,317 4,783,232 4,797,575 4,564,726 4,174,233 2.26%
NOSH 993,454 993,454 993,454 994,435 993,286 994,493 996,237 -0.04%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.01% 1.82% 2.31% 3.01% 3.60% 3.00% 3.92% -
ROE 0.01% 0.03% 3.67% 4.64% 4.76% 3.53% 4.13% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
RPS 750.19 844.12 773.87 746.45 642.58 544.75 439.15 9.74%
EPS 0.04 15.20 17.80 22.30 23.00 16.20 17.30 -65.16%
DPS 22.00 17.50 17.50 50.00 60.00 45.00 33.00 -6.80%
NAPS 4.78 482.00 4.84 4.81 4.83 4.59 4.19 2.31%
Adjusted Per Share Value based on latest NOSH - 994,435
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
RPS 750.19 844.12 773.87 747.18 642.47 545.32 440.38 9.69%
EPS 0.04 15.20 17.80 22.32 23.00 16.22 17.35 -65.17%
DPS 22.00 17.50 17.50 50.05 59.99 45.05 33.09 -6.84%
NAPS 4.78 482.00 4.84 4.8147 4.8292 4.5948 4.2017 2.26%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 31/03/10 31/03/09 -
Price 17.12 31.44 23.50 17.80 16.50 9.05 7.90 -
P/RPS 2.28 3.72 3.04 2.38 2.57 1.66 1.80 4.19%
P/EPS 38,220.07 206.41 132.27 79.82 71.74 55.86 45.66 221.92%
EY 0.00 0.48 0.76 1.25 1.39 1.79 2.19 -
DY 1.29 0.56 0.74 2.81 3.64 4.97 4.18 -18.47%
P/NAPS 3.58 0.07 4.86 3.70 3.42 1.97 1.89 11.73%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
Date 12/02/15 06/02/14 06/03/13 24/02/12 26/05/11 25/05/10 25/05/09 -
Price 17.00 30.50 23.50 18.00 16.30 8.95 7.95 -
P/RPS 2.27 3.61 3.04 2.41 2.54 1.64 1.81 4.01%
P/EPS 37,952.18 200.24 132.27 80.72 70.87 55.25 45.95 221.18%
EY 0.00 0.50 0.76 1.24 1.41 1.81 2.18 -
DY 1.29 0.57 0.74 2.78 3.68 5.03 4.15 -18.37%
P/NAPS 3.56 0.06 4.86 3.74 3.37 1.95 1.90 11.52%

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