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

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ-0.0%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,340,998 32,341,922 29,514,963 6,382,665 6,382,665 20,687,043 24,367,621 5.04%
PBT 709,292 1,109,441 1,165,173 315,541 315,541 1,046,001 810,290 -2.28%
Tax -201,142 -290,460 -321,903 -85,768 -85,768 -288,479 -228,533 -2.19%
NP 508,150 818,981 843,270 229,773 229,773 757,522 581,757 -2.32%
-
NP to SH 501,572 811,754 836,846 228,456 228,456 752,932 578,670 -2.45%
-
Tax Rate 28.36% 26.18% 27.63% 27.18% 27.18% 27.58% 28.20% -
Total Cost 31,832,848 31,522,941 28,671,693 6,152,892 6,152,892 19,929,521 23,785,864 5.19%
-
Net Worth 4,748,710 478,844,828 480,831,736 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 596,072 695,417 1,043,126 595,972 595,972 596,191 447,537 5.10%
Div Payout % 118.84% 85.67% 124.65% 260.87% 260.87% 79.18% 77.34% -
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 4,748,710 478,844,828 480,831,736 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 1.57% 2.53% 2.86% 3.60% 3.60% 3.66% 2.39% -
ROE 10.56% 0.17% 0.17% 4.78% 4.76% 16.49% 13.86% -
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 3,255.41 3,255.50 2,970.94 641.84 642.58 2,080.16 2,445.97 5.09%
EPS 50.49 81.71 84.24 22.97 23.00 75.71 58.09 -2.40%
DPS 60.00 70.00 105.00 60.00 60.00 60.00 45.00 5.12%
NAPS 4.78 482.00 484.00 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 3,252.11 3,252.20 2,967.93 641.82 641.82 2,080.22 2,450.33 5.04%
EPS 50.44 81.63 84.15 22.97 22.97 75.71 58.19 -2.45%
DPS 59.94 69.93 104.89 59.93 59.93 59.95 45.00 5.10%
NAPS 4.7752 481.511 483.509 4.8099 4.8243 4.5901 4.1975 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 0.53 0.97 0.79 2.77 2.57 0.44 0.32 9.16%
P/EPS 33.91 38.48 27.90 77.48 71.74 11.95 13.60 17.20%
EY 2.95 2.60 3.58 1.29 1.39 8.37 7.35 -14.66%
DY 3.50 2.23 4.47 3.37 3.64 6.63 5.70 -8.12%
P/NAPS 3.58 0.07 0.05 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 - 24/02/12 - 25/05/10 25/05/09 -
Price 17.00 30.50 0.00 18.00 0.00 8.95 7.95 -
P/RPS 0.52 0.94 0.00 2.80 0.00 0.43 0.33 8.22%
P/EPS 33.67 37.33 0.00 78.35 0.00 11.82 13.69 16.92%
EY 2.97 2.68 0.00 1.28 0.00 8.46 7.31 -14.48%
DY 3.53 2.30 0.00 3.33 0.00 6.70 5.66 -7.87%
P/NAPS 3.56 0.06 0.00 3.74 0.00 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