[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.4%
YoY- 14.93%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 28,280,464 26,737,860 26,324,013 26,383,088 27,107,864 21,534,558 20,796,525 22.76%
PBT 1,164,628 1,437,857 1,422,596 1,307,642 1,284,536 1,190,383 1,145,304 1.12%
Tax -283,304 107,112 263,988 -302,874 -266,124 -243,916 -230,572 14.73%
NP 881,324 1,544,969 1,686,584 1,004,768 1,018,412 946,467 914,732 -2.45%
-
NP to SH 873,912 1,593,496 1,681,228 998,390 1,012,608 944,608 910,822 -2.72%
-
Tax Rate 24.33% -7.45% -18.56% 23.16% 20.72% 20.49% 20.13% -
Total Cost 27,399,140 25,192,891 24,637,429 25,378,320 26,089,452 20,588,091 19,881,793 23.86%
-
Net Worth 5,722,295 6,009,282 5,920,985 5,344,782 5,255,371 5,305,044 5,165,960 7.06%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 516,596 965,066 635,810 556,334 556,334 695,417 529,842 -1.67%
Div Payout % 59.11% 60.56% 37.82% 55.72% 54.94% 73.62% 58.17% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 5,722,295 6,009,282 5,920,985 5,344,782 5,255,371 5,305,044 5,165,960 7.06%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.12% 5.78% 6.41% 3.81% 3.76% 4.40% 4.40% -
ROE 15.27% 26.52% 28.39% 18.68% 19.27% 17.81% 17.63% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2,846.68 2,687.45 2,649.75 2,655.69 2,728.65 2,167.65 2,093.36 22.76%
EPS 88.00 155.00 169.20 100.40 102.00 95.10 91.73 -2.73%
DPS 52.00 97.00 64.00 56.00 56.00 70.00 53.33 -1.67%
NAPS 5.76 6.04 5.96 5.38 5.29 5.34 5.20 7.06%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2,843.79 2,688.67 2,647.06 2,653.00 2,725.88 2,165.45 2,091.23 22.76%
EPS 87.88 160.24 169.06 100.39 101.82 94.99 91.59 -2.72%
DPS 51.95 97.04 63.94 55.94 55.94 69.93 53.28 -1.67%
NAPS 5.7542 6.0427 5.954 5.3745 5.2846 5.3346 5.1947 7.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 24.88 24.26 24.32 24.10 24.00 23.80 23.50 -
P/RPS 0.87 0.90 0.92 0.91 0.88 1.10 1.12 -15.51%
P/EPS 28.28 15.15 14.37 23.98 23.55 25.03 25.63 6.78%
EY 3.54 6.60 6.96 4.17 4.25 4.00 3.90 -6.25%
DY 2.09 4.00 2.63 2.32 2.33 2.94 2.27 -5.36%
P/NAPS 4.32 4.02 4.08 4.48 4.54 4.46 4.52 -2.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 18/05/18 26/02/18 10/11/17 21/08/17 18/05/17 21/02/17 08/11/16 -
Price 26.28 25.70 21.60 24.00 24.08 24.24 23.36 -
P/RPS 0.92 0.96 0.82 0.90 0.88 1.12 1.12 -12.30%
P/EPS 29.87 16.05 12.76 23.88 23.62 25.49 25.48 11.19%
EY 3.35 6.23 7.83 4.19 4.23 3.92 3.92 -9.95%
DY 1.98 3.77 2.96 2.33 2.33 2.89 2.28 -8.98%
P/NAPS 4.56 4.25 3.62 4.46 4.55 4.54 4.49 1.03%

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