[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 97.97%
YoY- -9.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,776,966 21,534,558 15,597,394 10,241,925 4,910,471 25,171,210 19,123,642 -49.89%
PBT 321,134 1,190,383 858,978 545,821 295,642 1,084,648 955,502 -51.62%
Tax -66,531 -243,916 -172,929 -109,403 -74,666 -290,024 -253,198 -58.94%
NP 254,603 946,467 686,049 436,418 220,976 794,624 702,304 -49.12%
-
NP to SH 253,152 944,608 683,117 434,354 219,402 789,975 697,861 -49.10%
-
Tax Rate 20.72% 20.49% 20.13% 20.04% 25.26% 26.74% 26.50% -
Total Cost 6,522,363 20,588,091 14,911,345 9,805,507 4,689,495 24,376,586 18,421,338 -49.92%
-
Net Worth 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 4,947,400 4,997,073 3.41%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 139,083 695,417 397,381 258,298 119,214 596,072 397,381 -50.30%
Div Payout % 54.94% 73.62% 58.17% 59.47% 54.34% 75.45% 56.94% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 4,947,400 4,997,073 3.41%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.76% 4.40% 4.40% 4.26% 4.50% 3.16% 3.67% -
ROE 4.82% 17.81% 13.22% 8.59% 4.43% 15.97% 13.97% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 682.16 2,167.65 1,570.02 1,030.94 494.28 2,533.71 1,924.97 -49.89%
EPS 25.50 95.10 68.80 43.70 22.10 79.50 70.20 -49.05%
DPS 14.00 70.00 40.00 26.00 12.00 60.00 40.00 -50.30%
NAPS 5.29 5.34 5.20 5.09 4.99 4.98 5.03 3.41%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 682.16 2,167.65 1,570.02 1,030.94 494.28 2,533.71 1,924.97 -49.89%
EPS 25.50 95.10 68.80 43.70 22.10 79.50 70.20 -49.05%
DPS 14.00 70.00 40.00 26.00 12.00 60.00 40.00 -50.30%
NAPS 5.29 5.34 5.20 5.09 4.99 4.98 5.03 3.41%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 24.00 23.80 23.50 23.40 24.10 24.86 21.82 -
P/RPS 3.52 1.10 1.50 2.27 4.88 0.98 1.13 113.14%
P/EPS 94.18 25.03 34.18 53.52 109.12 31.26 31.06 109.35%
EY 1.06 4.00 2.93 1.87 0.92 3.20 3.22 -52.29%
DY 0.58 2.94 1.70 1.11 0.50 2.41 1.83 -53.48%
P/NAPS 4.54 4.46 4.52 4.60 4.83 4.99 4.34 3.04%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 21/02/17 08/11/16 15/08/16 11/05/16 19/02/16 02/11/15 -
Price 24.08 24.24 23.36 23.48 22.70 25.40 22.50 -
P/RPS 3.53 1.12 1.49 2.28 4.59 1.00 1.17 108.65%
P/EPS 94.50 25.49 33.97 53.70 102.79 31.94 32.03 105.57%
EY 1.06 3.92 2.94 1.86 0.97 3.13 3.12 -51.27%
DY 0.58 2.89 1.71 1.11 0.53 2.36 1.78 -52.61%
P/NAPS 4.55 4.54 4.49 4.61 4.55 5.10 4.47 1.18%

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