[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.67%
YoY- -3.7%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,341,922 23,955,934 15,543,873 7,618,972 29,514,963 21,826,962 14,337,021 71.74%
PBT 1,109,441 915,657 600,010 326,969 1,165,171 914,415 573,921 54.99%
Tax -290,461 -249,246 -162,537 -87,597 -321,903 -248,933 -153,025 53.12%
NP 818,980 666,411 437,473 239,372 843,268 665,482 420,896 55.67%
-
NP to SH 811,753 660,433 434,224 237,097 836,843 660,345 417,535 55.58%
-
Tax Rate 26.18% 27.22% 27.09% 26.79% 27.63% 27.22% 26.66% -
Total Cost 31,522,942 23,289,523 15,106,400 7,379,600 28,671,695 21,161,480 13,916,125 72.22%
-
Net Worth 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 4,957,335 1987.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 695,417 521,563 347,708 173,854 695,417 521,563 347,708 58.53%
Div Payout % 85.67% 78.97% 80.08% 73.33% 83.10% 78.98% 83.28% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 4,957,335 1987.76%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.53% 2.78% 2.81% 3.14% 2.86% 3.05% 2.94% -
ROE 0.17% 13.71% 8.96% 4.70% 17.40% 13.73% 8.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3,255.50 2,411.38 1,564.63 766.92 2,970.94 2,197.08 1,443.15 71.74%
EPS 81.70 66.50 43.70 23.90 84.20 66.50 42.00 55.64%
DPS 70.00 52.50 35.00 17.50 70.00 52.50 35.00 58.53%
NAPS 482.00 4.85 4.88 5.08 4.84 4.84 4.99 1987.76%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3,252.20 2,408.93 1,563.04 766.14 2,967.93 2,194.85 1,441.68 71.74%
EPS 81.63 66.41 43.66 23.84 84.15 66.40 41.99 55.57%
DPS 69.93 52.45 34.96 17.48 69.93 52.45 34.96 58.55%
NAPS 481.511 4.8451 4.875 5.0748 4.8351 4.8351 4.9849 1987.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 31.44 29.00 25.30 23.10 23.50 22.50 21.10 -
P/RPS 0.97 1.20 1.62 3.01 0.79 1.02 1.46 -23.80%
P/EPS 38.48 43.62 57.88 96.79 27.90 33.85 50.20 -16.20%
EY 2.60 2.29 1.73 1.03 3.58 2.95 1.99 19.45%
DY 2.23 1.81 1.38 0.76 2.98 2.33 1.66 21.68%
P/NAPS 0.07 5.98 5.18 4.55 4.86 4.65 4.23 -93.45%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 06/02/14 31/10/13 21/08/13 23/05/13 06/03/13 29/11/12 16/08/12 -
Price 30.50 30.60 27.70 25.24 23.50 22.70 22.90 -
P/RPS 0.94 1.27 1.77 3.29 0.79 1.03 1.59 -29.49%
P/EPS 37.33 46.03 63.37 105.76 27.90 34.15 54.49 -22.23%
EY 2.68 2.17 1.58 0.95 3.58 2.93 1.84 28.40%
DY 2.30 1.72 1.26 0.69 2.98 2.31 1.53 31.12%
P/NAPS 0.06 6.31 5.68 4.97 4.86 4.69 4.59 -94.40%

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