[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
07-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.86%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 24,404,752 32,340,998 33,184,240 33,323,064 33,174,256 32,341,922 31,941,245 -16.43%
PBT 1,135,188 709,292 930,070 947,848 892,548 1,109,441 1,220,876 -4.73%
Tax -305,072 -201,142 -253,370 -256,614 -263,776 -290,461 -332,328 -5.55%
NP 830,116 508,150 676,700 691,234 628,772 818,980 888,548 -4.43%
-
NP to SH 823,072 501,572 668,169 681,456 620,316 811,753 880,577 -4.40%
-
Tax Rate 26.87% 28.36% 27.24% 27.07% 29.55% 26.18% 27.22% -
Total Cost 23,574,636 31,832,848 32,507,540 32,631,830 32,545,484 31,522,942 31,052,697 -16.79%
-
Net Worth 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 -0.96%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 476,857 596,072 503,350 516,596 476,857 695,417 695,417 -22.25%
Div Payout % 57.94% 118.84% 75.33% 75.81% 76.87% 85.67% 78.97% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 -0.96%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.40% 1.57% 2.04% 2.07% 1.90% 2.53% 2.78% -
ROE 17.33% 10.56% 13.75% 14.11% 0.13% 0.17% 18.28% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2,456.56 3,255.41 3,340.29 3,354.26 3,339.28 3,255.50 3,215.17 -16.43%
EPS 82.80 50.50 67.20 68.60 62.40 81.70 88.67 -4.46%
DPS 48.00 60.00 50.67 52.00 48.00 70.00 70.00 -22.25%
NAPS 4.78 4.78 4.89 4.86 480.00 482.00 4.85 -0.96%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2,454.06 3,252.11 3,336.90 3,350.86 3,335.90 3,252.20 3,211.91 -16.43%
EPS 82.77 50.44 67.19 68.53 62.38 81.63 88.55 -4.40%
DPS 47.95 59.94 50.62 51.95 47.95 69.93 69.93 -22.25%
NAPS 4.7752 4.7752 4.885 4.8551 479.513 481.511 4.8451 -0.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 20.00 17.12 20.00 24.04 30.70 31.44 29.00 -
P/RPS 0.81 0.53 0.60 0.72 0.92 0.97 0.90 -6.78%
P/EPS 24.14 33.91 29.74 35.05 49.17 38.48 32.72 -18.36%
EY 4.14 2.95 3.36 2.85 2.03 2.60 3.06 22.34%
DY 2.40 3.50 2.53 2.16 1.56 2.23 2.41 -0.27%
P/NAPS 4.18 3.58 4.09 4.95 0.06 0.07 5.98 -21.25%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 12/02/15 04/11/14 07/08/14 06/05/14 06/02/14 31/10/13 -
Price 21.64 17.00 20.50 20.00 30.24 30.50 30.60 -
P/RPS 0.88 0.52 0.61 0.60 0.91 0.94 0.95 -4.97%
P/EPS 26.12 33.67 30.48 29.16 48.43 37.33 34.52 -16.97%
EY 3.83 2.97 3.28 3.43 2.06 2.68 2.90 20.39%
DY 2.22 3.53 2.47 2.60 1.59 2.30 2.29 -2.05%
P/NAPS 4.53 3.56 4.19 4.12 0.06 0.06 6.31 -19.83%

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