[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
04-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.08%
YoY- -24.12%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,535,804 6,101,188 32,340,998 24,888,180 16,661,532 8,293,564 32,341,922 -46.93%
PBT 658,814 283,797 709,292 697,553 473,924 223,137 1,109,441 -29.41%
Tax -176,826 -76,268 -201,142 -190,028 -128,307 -65,944 -290,461 -28.23%
NP 481,988 207,529 508,150 507,525 345,617 157,193 818,980 -29.84%
-
NP to SH 478,978 205,768 501,572 501,127 340,728 155,079 811,753 -29.71%
-
Tax Rate 26.84% 26.87% 28.36% 27.24% 27.07% 29.55% 26.18% -
Total Cost 12,053,816 5,893,659 31,832,848 24,380,655 16,315,915 8,136,371 31,522,942 -47.41%
-
Net Worth 4,897,728 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 -95.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 258,298 119,214 596,072 377,512 258,298 119,214 695,417 -48.42%
Div Payout % 53.93% 57.94% 118.84% 75.33% 75.81% 76.87% 85.67% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 4,897,728 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 -95.32%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.84% 3.40% 1.57% 2.04% 2.07% 1.90% 2.53% -
ROE 9.78% 4.33% 10.56% 10.32% 7.06% 0.03% 0.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,261.84 614.14 3,255.41 2,505.22 1,677.13 834.82 3,255.50 -46.93%
EPS 48.20 20.70 50.50 50.40 34.30 15.60 81.70 -29.72%
DPS 26.00 12.00 60.00 38.00 26.00 12.00 70.00 -48.42%
NAPS 4.93 4.78 4.78 4.89 4.86 480.00 482.00 -95.32%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,261.84 614.14 3,255.41 2,505.22 1,677.13 834.82 3,255.50 -46.93%
EPS 48.20 20.70 50.50 50.40 34.30 15.60 81.70 -29.72%
DPS 26.00 12.00 60.00 38.00 26.00 12.00 70.00 -48.42%
NAPS 4.93 4.78 4.78 4.89 4.86 480.00 482.00 -95.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 20.58 20.00 17.12 20.00 24.04 30.70 31.44 -
P/RPS 1.63 3.26 0.53 0.80 1.43 3.68 0.97 41.47%
P/EPS 42.69 96.56 33.91 39.65 70.09 196.67 38.48 7.18%
EY 2.34 1.04 2.95 2.52 1.43 0.51 2.60 -6.80%
DY 1.26 0.60 3.50 1.90 1.08 0.39 2.23 -31.72%
P/NAPS 4.17 4.18 3.58 4.09 4.95 0.06 0.07 1436.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 11/05/15 12/02/15 04/11/14 07/08/14 06/05/14 06/02/14 -
Price 21.44 21.64 17.00 20.50 20.00 30.24 30.50 -
P/RPS 1.70 3.52 0.52 0.82 1.19 3.62 0.94 48.59%
P/EPS 44.47 104.48 33.67 40.64 58.31 193.72 37.33 12.41%
EY 2.25 0.96 2.97 2.46 1.71 0.52 2.68 -11.03%
DY 1.21 0.55 3.53 1.85 1.30 0.40 2.30 -34.90%
P/NAPS 4.35 4.53 3.56 4.19 4.12 0.06 0.06 1652.39%

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