[PETDAG] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -16.86%
YoY- 15.06%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,293,564 8,385,988 8,412,061 7,924,901 7,618,972 7,688,001 7,489,941 7.03%
PBT 223,137 193,784 315,647 273,041 326,969 250,756 340,494 -24.57%
Tax -65,944 -41,214 -86,709 -74,940 -87,597 -72,970 -95,908 -22.11%
NP 157,193 152,570 228,938 198,101 239,372 177,786 244,586 -25.54%
-
NP to SH 155,079 151,321 226,209 197,127 237,097 176,498 242,811 -25.85%
-
Tax Rate 29.55% 21.27% 27.47% 27.45% 26.79% 29.10% 28.17% -
Total Cost 8,136,371 8,233,418 8,183,123 7,726,800 7,379,600 7,510,215 7,245,355 8.04%
-
Net Worth 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 2048.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 119,214 173,854 173,854 173,854 173,854 173,854 173,854 -22.25%
Div Payout % 76.87% 114.89% 76.86% 88.19% 73.33% 98.50% 71.60% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 4,808,317 4,808,317 2048.55%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.90% 1.82% 2.72% 2.50% 3.14% 2.31% 3.27% -
ROE 0.03% 0.03% 4.69% 4.07% 4.70% 3.67% 5.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 834.82 844.12 846.75 797.71 766.92 773.87 753.93 7.03%
EPS 15.60 15.20 22.80 19.80 23.90 17.80 24.40 -25.80%
DPS 12.00 17.50 17.50 17.50 17.50 17.50 17.50 -22.25%
NAPS 480.00 482.00 4.85 4.88 5.08 4.84 4.84 2048.55%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 833.97 843.27 845.89 796.90 766.14 773.08 753.16 7.03%
EPS 15.59 15.22 22.75 19.82 23.84 17.75 24.42 -25.87%
DPS 11.99 17.48 17.48 17.48 17.48 17.48 17.48 -22.24%
NAPS 479.513 481.511 4.8451 4.875 5.0748 4.8351 4.8351 2048.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 30.70 31.44 29.00 25.30 23.10 23.50 22.50 -
P/RPS 3.68 3.72 3.42 3.17 3.01 3.04 2.98 15.11%
P/EPS 196.67 206.41 127.36 127.50 96.79 132.27 92.06 65.95%
EY 0.51 0.48 0.79 0.78 1.03 0.76 1.09 -39.75%
DY 0.39 0.56 0.60 0.69 0.76 0.74 0.78 -37.03%
P/NAPS 0.06 0.07 5.98 5.18 4.55 4.86 4.65 -94.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 06/02/14 31/10/13 21/08/13 23/05/13 06/03/13 29/11/12 -
Price 30.24 30.50 30.60 27.70 25.24 23.50 22.70 -
P/RPS 3.62 3.61 3.61 3.47 3.29 3.04 3.01 13.10%
P/EPS 193.72 200.24 134.39 139.60 105.76 132.27 92.88 63.31%
EY 0.52 0.50 0.74 0.72 0.95 0.76 1.08 -38.59%
DY 0.40 0.57 0.57 0.63 0.69 0.74 0.77 -35.40%
P/NAPS 0.06 0.06 6.31 5.68 4.97 4.86 4.69 -94.54%

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