[PETDAG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -58.98%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 25,171,210 19,123,642 12,535,804 6,101,188 32,340,998 24,888,180 16,661,532 31.56%
PBT 1,084,648 955,502 658,814 283,797 709,292 697,553 473,924 73.40%
Tax -290,024 -253,198 -176,826 -76,268 -201,142 -190,028 -128,307 71.97%
NP 794,624 702,304 481,988 207,529 508,150 507,525 345,617 73.93%
-
NP to SH 789,975 697,861 478,978 205,768 501,572 501,127 340,728 74.90%
-
Tax Rate 26.74% 26.50% 26.84% 26.87% 28.36% 27.24% 27.07% -
Total Cost 24,376,586 18,421,338 12,053,816 5,893,659 31,832,848 24,380,655 16,315,915 30.59%
-
Net Worth 4,947,400 4,997,073 4,897,728 4,748,710 4,748,710 4,857,989 4,828,186 1.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 596,072 397,381 258,298 119,214 596,072 377,512 258,298 74.36%
Div Payout % 75.45% 56.94% 53.93% 57.94% 118.84% 75.33% 75.81% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,947,400 4,997,073 4,897,728 4,748,710 4,748,710 4,857,989 4,828,186 1.63%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.16% 3.67% 3.84% 3.40% 1.57% 2.04% 2.07% -
ROE 15.97% 13.97% 9.78% 4.33% 10.56% 10.32% 7.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,533.71 1,924.97 1,261.84 614.14 3,255.41 2,505.22 1,677.13 31.56%
EPS 79.50 70.20 48.20 20.70 50.50 50.40 34.30 74.87%
DPS 60.00 40.00 26.00 12.00 60.00 38.00 26.00 74.36%
NAPS 4.98 5.03 4.93 4.78 4.78 4.89 4.86 1.63%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,531.14 1,923.01 1,260.56 613.52 3,252.11 2,502.68 1,675.43 31.56%
EPS 79.44 70.17 48.16 20.69 50.44 50.39 34.26 74.91%
DPS 59.94 39.96 25.97 11.99 59.94 37.96 25.97 74.38%
NAPS 4.9749 5.0249 4.925 4.7752 4.7752 4.885 4.8551 1.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 24.86 21.82 20.58 20.00 17.12 20.00 24.04 -
P/RPS 0.98 1.13 1.63 3.26 0.53 0.80 1.43 -22.21%
P/EPS 31.26 31.06 42.69 96.56 33.91 39.65 70.09 -41.53%
EY 3.20 3.22 2.34 1.04 2.95 2.52 1.43 70.83%
DY 2.41 1.83 1.26 0.60 3.50 1.90 1.08 70.51%
P/NAPS 4.99 4.34 4.17 4.18 3.58 4.09 4.95 0.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 02/11/15 06/08/15 11/05/15 12/02/15 04/11/14 07/08/14 -
Price 25.40 22.50 21.44 21.64 17.00 20.50 20.00 -
P/RPS 1.00 1.17 1.70 3.52 0.52 0.82 1.19 -10.92%
P/EPS 31.94 32.03 44.47 104.48 33.67 40.64 58.31 -32.98%
EY 3.13 3.12 2.25 0.96 2.97 2.46 1.71 49.46%
DY 2.36 1.78 1.21 0.55 3.53 1.85 1.30 48.65%
P/NAPS 5.10 4.47 4.35 4.53 3.56 4.19 4.12 15.24%

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