[PETDAG] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
07-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 19.71%
YoY- -5.82%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 6,101,188 7,452,818 8,226,648 8,367,968 8,293,564 8,385,988 8,412,061 -19.29%
PBT 283,797 11,739 223,629 250,787 223,137 193,784 315,647 -6.85%
Tax -76,268 -11,114 -61,721 -62,363 -65,944 -41,214 -86,709 -8.20%
NP 207,529 625 161,908 188,424 157,193 152,570 228,938 -6.34%
-
NP to SH 205,768 445 160,399 185,649 155,079 151,321 226,209 -6.12%
-
Tax Rate 26.87% 94.68% 27.60% 24.87% 29.55% 21.27% 27.47% -
Total Cost 5,893,659 7,452,193 8,064,740 8,179,544 8,136,371 8,233,418 8,183,123 -19.66%
-
Net Worth 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 -0.96%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 119,214 218,559 119,214 139,083 119,214 173,854 173,854 -22.25%
Div Payout % 57.94% 49,114.58% 74.32% 74.92% 76.87% 114.89% 76.86% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 -0.96%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.40% 0.01% 1.97% 2.25% 1.90% 1.82% 2.72% -
ROE 4.33% 0.01% 3.30% 3.85% 0.03% 0.03% 4.69% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 614.14 750.19 828.09 842.31 834.82 844.12 846.75 -19.29%
EPS 20.70 0.04 16.10 18.70 15.60 15.20 22.80 -6.24%
DPS 12.00 22.00 12.00 14.00 12.00 17.50 17.50 -22.25%
NAPS 4.78 4.78 4.89 4.86 480.00 482.00 4.85 -0.96%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 613.52 749.43 827.25 841.46 833.97 843.27 845.89 -19.29%
EPS 20.69 0.04 16.13 18.67 15.59 15.22 22.75 -6.13%
DPS 11.99 21.98 11.99 13.99 11.99 17.48 17.48 -22.24%
NAPS 4.7752 4.7752 4.885 4.8551 479.513 481.511 4.8451 -0.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 20.00 17.12 20.00 24.04 30.70 31.44 29.00 -
P/RPS 3.26 2.28 2.42 2.85 3.68 3.72 3.42 -3.14%
P/EPS 96.56 38,220.07 123.87 128.64 196.67 206.41 127.36 -16.86%
EY 1.04 0.00 0.81 0.78 0.51 0.48 0.79 20.13%
DY 0.60 1.29 0.60 0.58 0.39 0.56 0.60 0.00%
P/NAPS 4.18 3.58 4.09 4.95 0.06 0.07 5.98 -21.25%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 12/02/15 04/11/14 07/08/14 06/05/14 06/02/14 31/10/13 -
Price 21.64 17.00 20.50 20.00 30.24 30.50 30.60 -
P/RPS 3.52 2.27 2.48 2.37 3.62 3.61 3.61 -1.67%
P/EPS 104.48 37,952.18 126.97 107.02 193.72 200.24 134.39 -15.46%
EY 0.96 0.00 0.79 0.93 0.52 0.50 0.74 18.96%
DY 0.55 1.29 0.59 0.70 0.40 0.57 0.57 -2.35%
P/NAPS 4.53 3.56 4.19 4.12 0.06 0.06 6.31 -19.83%

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