[PETDAG] YoY TTM 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- 7.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 01/01/12 01/01/11 30/06/09 30/06/08 CAGR
Revenue 30,148,622 33,016,514 30,281,180 6,852,755 0 22,406,438 23,902,615 3.49%
PBT 769,952 1,005,609 1,152,456 339,686 0 769,244 981,260 -3.52%
Tax -211,466 -268,807 -317,698 -91,802 0 -214,487 -255,624 -2.76%
NP 558,486 736,802 834,758 247,884 0 554,757 725,636 -3.80%
-
NP to SH 552,261 729,736 827,732 246,211 0 551,829 719,696 -3.84%
-
Tax Rate 27.46% 26.73% 27.57% 27.03% - 27.88% 26.05% -
Total Cost 29,590,136 32,279,712 29,446,422 6,604,871 0 21,851,681 23,176,979 3.68%
-
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 596,072 640,777 695,417 173,854 - 447,537 447,538 4.33%
Div Payout % 107.93% 87.81% 84.01% 70.61% - 81.10% 62.18% -
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 993,454 993,454 993,454 993,454 992,285 992,086 992,320 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 1.85% 2.23% 2.76% 3.62% 0.00% 2.48% 3.04% -
ROE 11.63% 0.15% 16.40% 5.01% 0.00% 12.64% 17.35% -
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 3,034.73 3,323.41 3,048.07 689.79 0.00 2,258.52 2,408.76 3.47%
EPS 55.59 73.45 83.32 24.78 0.00 55.62 72.53 -3.86%
DPS 60.00 64.50 70.00 17.50 0.00 45.00 45.00 4.35%
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 3,031.65 3,320.04 3,044.98 689.09 0.00 2,253.12 2,403.57 3.49%
EPS 55.53 73.38 83.23 24.76 0.00 55.49 72.37 -3.84%
DPS 59.94 64.43 69.93 17.48 0.00 45.00 45.00 4.33%
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 0.66 0.92 0.76 2.58 0.00 0.37 0.31 11.83%
P/EPS 35.98 41.79 27.72 71.82 0.00 15.01 10.34 20.27%
EY 2.78 2.39 3.61 1.39 0.00 6.66 9.67 -16.85%
DY 3.00 2.10 3.03 0.98 0.00 5.39 6.00 -9.75%
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 0.71 0.91 0.83 2.82 0.00 0.38 0.27 15.39%
P/EPS 38.93 41.17 30.29 78.60 0.00 15.48 9.03 24.15%
EY 2.57 2.43 3.30 1.27 0.00 6.46 11.07 -19.44%
DY 2.77 2.13 2.77 0.90 0.00 5.23 6.87 -12.58%
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