[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.1%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,661,532 8,293,564 32,341,922 23,955,934 15,543,873 7,618,972 29,514,963 -31.76%
PBT 473,924 223,137 1,109,441 915,657 600,010 326,969 1,165,171 -45.19%
Tax -128,307 -65,944 -290,461 -249,246 -162,537 -87,597 -321,903 -45.93%
NP 345,617 157,193 818,980 666,411 437,473 239,372 843,268 -44.91%
-
NP to SH 340,728 155,079 811,753 660,433 434,224 237,097 836,843 -45.15%
-
Tax Rate 27.07% 29.55% 26.18% 27.22% 27.09% 26.79% 27.63% -
Total Cost 16,315,915 8,136,371 31,522,942 23,289,523 15,106,400 7,379,600 28,671,695 -31.40%
-
Net Worth 4,828,186 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 0.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 258,298 119,214 695,417 521,563 347,708 173,854 695,417 -48.42%
Div Payout % 75.81% 76.87% 85.67% 78.97% 80.08% 73.33% 83.10% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,828,186 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 0.27%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.07% 1.90% 2.53% 2.78% 2.81% 3.14% 2.86% -
ROE 7.06% 0.03% 0.17% 13.71% 8.96% 4.70% 17.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,677.13 834.82 3,255.50 2,411.38 1,564.63 766.92 2,970.94 -31.76%
EPS 34.30 15.60 81.70 66.50 43.70 23.90 84.20 -45.13%
DPS 26.00 12.00 70.00 52.50 35.00 17.50 70.00 -48.42%
NAPS 4.86 480.00 482.00 4.85 4.88 5.08 4.84 0.27%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,675.43 833.97 3,252.20 2,408.93 1,563.04 766.14 2,967.93 -31.76%
EPS 34.26 15.59 81.63 66.41 43.66 23.84 84.15 -45.15%
DPS 25.97 11.99 69.93 52.45 34.96 17.48 69.93 -48.42%
NAPS 4.8551 479.513 481.511 4.8451 4.875 5.0748 4.8351 0.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 24.04 30.70 31.44 29.00 25.30 23.10 23.50 -
P/RPS 1.43 3.68 0.97 1.20 1.62 3.01 0.79 48.68%
P/EPS 70.09 196.67 38.48 43.62 57.88 96.79 27.90 85.11%
EY 1.43 0.51 2.60 2.29 1.73 1.03 3.58 -45.85%
DY 1.08 0.39 2.23 1.81 1.38 0.76 2.98 -49.26%
P/NAPS 4.95 0.06 0.07 5.98 5.18 4.55 4.86 1.23%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 07/08/14 06/05/14 06/02/14 31/10/13 21/08/13 23/05/13 06/03/13 -
Price 20.00 30.24 30.50 30.60 27.70 25.24 23.50 -
P/RPS 1.19 3.62 0.94 1.27 1.77 3.29 0.79 31.50%
P/EPS 58.31 193.72 37.33 46.03 63.37 105.76 27.90 63.68%
EY 1.71 0.52 2.68 2.17 1.58 0.95 3.58 -38.97%
DY 1.30 0.40 2.30 1.72 1.26 0.69 2.98 -42.56%
P/NAPS 4.12 0.06 0.06 6.31 5.68 4.97 4.86 -10.45%

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