[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 83.14%
YoY- 4.0%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,293,564 32,341,922 23,955,934 15,543,873 7,618,972 29,514,963 21,826,962 -47.57%
PBT 223,137 1,109,441 915,657 600,010 326,969 1,165,171 914,415 -60.98%
Tax -65,944 -290,461 -249,246 -162,537 -87,597 -321,903 -248,933 -58.78%
NP 157,193 818,980 666,411 437,473 239,372 843,268 665,482 -61.82%
-
NP to SH 155,079 811,753 660,433 434,224 237,097 836,843 660,345 -61.96%
-
Tax Rate 29.55% 26.18% 27.22% 27.09% 26.79% 27.63% 27.22% -
Total Cost 8,136,371 31,522,942 23,289,523 15,106,400 7,379,600 28,671,695 21,161,480 -47.15%
-
Net Worth 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 2048.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 119,214 695,417 521,563 347,708 173,854 695,417 521,563 -62.65%
Div Payout % 76.87% 85.67% 78.97% 80.08% 73.33% 83.10% 78.98% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 2048.55%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.90% 2.53% 2.78% 2.81% 3.14% 2.86% 3.05% -
ROE 0.03% 0.17% 13.71% 8.96% 4.70% 17.40% 13.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 834.82 3,255.50 2,411.38 1,564.63 766.92 2,970.94 2,197.08 -47.57%
EPS 15.60 81.70 66.50 43.70 23.90 84.20 66.50 -61.99%
DPS 12.00 70.00 52.50 35.00 17.50 70.00 52.50 -62.64%
NAPS 480.00 482.00 4.85 4.88 5.08 4.84 4.84 2048.55%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 833.97 3,252.20 2,408.93 1,563.04 766.14 2,967.93 2,194.85 -47.57%
EPS 15.59 81.63 66.41 43.66 23.84 84.15 66.40 -61.97%
DPS 11.99 69.93 52.45 34.96 17.48 69.93 52.45 -62.64%
NAPS 479.513 481.511 4.8451 4.875 5.0748 4.8351 4.8351 2048.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 30.70 31.44 29.00 25.30 23.10 23.50 22.50 -
P/RPS 3.68 0.97 1.20 1.62 3.01 0.79 1.02 135.41%
P/EPS 196.67 38.48 43.62 57.88 96.79 27.90 33.85 223.53%
EY 0.51 2.60 2.29 1.73 1.03 3.58 2.95 -68.99%
DY 0.39 2.23 1.81 1.38 0.76 2.98 2.33 -69.66%
P/NAPS 0.06 0.07 5.98 5.18 4.55 4.86 4.65 -94.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 06/02/14 31/10/13 21/08/13 23/05/13 06/03/13 29/11/12 -
Price 30.24 30.50 30.60 27.70 25.24 23.50 22.70 -
P/RPS 3.62 0.94 1.27 1.77 3.29 0.79 1.03 131.33%
P/EPS 193.72 37.33 46.03 63.37 105.76 27.90 34.15 218.40%
EY 0.52 2.68 2.17 1.58 0.95 3.58 2.93 -68.45%
DY 0.40 2.30 1.72 1.26 0.69 2.98 2.31 -68.96%
P/NAPS 0.06 0.06 6.31 5.68 4.97 4.86 4.69 -94.54%

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