[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
02-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 45.7%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,241,925 4,910,471 25,171,210 19,123,642 12,535,804 6,101,188 32,340,998 -53.57%
PBT 545,821 295,642 1,084,648 955,502 658,814 283,797 709,292 -16.03%
Tax -109,403 -74,666 -290,024 -253,198 -176,826 -76,268 -201,142 -33.39%
NP 436,418 220,976 794,624 702,304 481,988 207,529 508,150 -9.65%
-
NP to SH 434,354 219,402 789,975 697,861 478,978 205,768 501,572 -9.15%
-
Tax Rate 20.04% 25.26% 26.74% 26.50% 26.84% 26.87% 28.36% -
Total Cost 9,805,507 4,689,495 24,376,586 18,421,338 12,053,816 5,893,659 31,832,848 -54.42%
-
Net Worth 5,056,681 4,957,335 4,947,400 4,997,073 4,897,728 4,748,710 4,748,710 4.28%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 258,298 119,214 596,072 397,381 258,298 119,214 596,072 -42.76%
Div Payout % 59.47% 54.34% 75.45% 56.94% 53.93% 57.94% 118.84% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 5,056,681 4,957,335 4,947,400 4,997,073 4,897,728 4,748,710 4,748,710 4.28%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.26% 4.50% 3.16% 3.67% 3.84% 3.40% 1.57% -
ROE 8.59% 4.43% 15.97% 13.97% 9.78% 4.33% 10.56% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,030.94 494.28 2,533.71 1,924.97 1,261.84 614.14 3,255.41 -53.57%
EPS 43.70 22.10 79.50 70.20 48.20 20.70 50.50 -9.19%
DPS 26.00 12.00 60.00 40.00 26.00 12.00 60.00 -42.76%
NAPS 5.09 4.99 4.98 5.03 4.93 4.78 4.78 4.28%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,029.90 493.78 2,531.14 1,923.01 1,260.56 613.52 3,252.11 -53.57%
EPS 43.68 22.06 79.44 70.17 48.16 20.69 50.44 -9.15%
DPS 25.97 11.99 59.94 39.96 25.97 11.99 59.94 -42.77%
NAPS 5.0848 4.9849 4.9749 5.0249 4.925 4.7752 4.7752 4.28%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 23.40 24.10 24.86 21.82 20.58 20.00 17.12 -
P/RPS 2.27 4.88 0.98 1.13 1.63 3.26 0.53 163.96%
P/EPS 53.52 109.12 31.26 31.06 42.69 96.56 33.91 35.59%
EY 1.87 0.92 3.20 3.22 2.34 1.04 2.95 -26.22%
DY 1.11 0.50 2.41 1.83 1.26 0.60 3.50 -53.52%
P/NAPS 4.60 4.83 4.99 4.34 4.17 4.18 3.58 18.20%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 15/08/16 11/05/16 19/02/16 02/11/15 06/08/15 11/05/15 12/02/15 -
Price 23.48 22.70 25.40 22.50 21.44 21.64 17.00 -
P/RPS 2.28 4.59 1.00 1.17 1.70 3.52 0.52 168.13%
P/EPS 53.70 102.79 31.94 32.03 44.47 104.48 33.67 36.54%
EY 1.86 0.97 3.13 3.12 2.25 0.96 2.97 -26.82%
DY 1.11 0.53 2.36 1.78 1.21 0.55 3.53 -53.79%
P/NAPS 4.61 4.55 5.10 4.47 4.35 4.53 3.56 18.82%

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