Monday 2 April 2012

Petronas Dagangan versus Dutch Lady (A Comparative Study)


5.3.2012 5.3.2012
PetDag Dutch Lady
Income Statement
31/12/2011 31/12/2011
RM (m) RM (m)
Revenue 23,251.78 810.65
Gross Profit 2,100.70 304.47
Operating Profit 1209.173 139.372
Financing costs -1.015 -0.919
PBT 1208.911 141.553
PAT 875.927 108.082
EPS (basic) sen 87.5 168.88
EPS (diluted) sen
Balance Sheet
NCA 3957.02 74.048
CA 4527.712 324.465
Total Assets 8484.732 398.513
Total Equity 4830.594 259.154
NCL 198.629 4.051
CL 3455.509 135.308
Total Liabilities 3654.138 139.359
Total Eq + Liab 8484.732 398.513
Net assets per share 4.862 4.05
Cash & Eq 1026.209 193.143
LT Borrowings 16.232 0
ST Borrowings 0 0
Net Cash 1009.977 193.143
Inventories 832.6 93.448
Trade receivables 2668.903 36.713
Trade payables 3351.073 121.831
Quick Ratio 1.07 1.71
Current Ratio 1.31 2.40
Cash flow statement
PBT 1208.911 141.553
OPBCWC
Cash from Operations 188.290
Net CFO 1043.938 161.940
CFI -307.041 -7.135
CFF -623.159 -47.319
Capex -289.167 -10.882
FCF 754.771 151.058
Dividends paid -633.327 -46.400
DPS (sen) 63.75 72.5
No of ord shares (m)
basic 993.454 64
diluted
Financial Ratios
Gross Profit Margin 9.03% 37.56%
Net Profit Margin 3.77% 13.33%
Asset Turnover 2.74 2.03
Financial Leverage 1.76 1.54
ROA 10.32% 27.12%
ROC 22.93% 163.73%
ROE 18.13% 41.71%
Valuation 5.3.2012 5.3.2012
Price  18.24 29.5
Market cap (m) 18120.6 1888.00
P/E 20.69 17.47
P/BV 3.75 7.29
P/FCF 24.01 12.50
P/Div 28.61 40.69
DPO ratio 0.72 0.43
EY 4.83% 5.72%
FCF/P 4.17% 8.00%
DY 3.50% 2.46%

No comments: