[PETDAG] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -99.72%
YoY- -99.71%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 6,529,317 6,465,341 6,101,188 7,452,818 8,226,648 8,367,968 8,293,564 -14.72%
PBT 297,679 376,102 283,797 11,739 223,629 250,787 223,137 21.16%
Tax -77,362 -101,643 -76,268 -11,114 -61,721 -62,363 -65,944 11.22%
NP 220,317 274,459 207,529 625 161,908 188,424 157,193 25.21%
-
NP to SH 218,884 273,210 205,768 445 160,399 185,649 155,079 25.80%
-
Tax Rate 25.99% 27.03% 26.87% 94.68% 27.60% 24.87% 29.55% -
Total Cost 6,309,000 6,190,882 5,893,659 7,452,193 8,064,740 8,179,544 8,136,371 -15.58%
-
Net Worth 4,997,073 4,897,728 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 -95.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 139,083 139,083 119,214 218,559 119,214 139,083 119,214 10.81%
Div Payout % 63.54% 50.91% 57.94% 49,114.58% 74.32% 74.92% 76.87% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,997,073 4,897,728 4,748,710 4,748,710 4,857,989 4,828,186 476,857,920 -95.19%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.37% 4.25% 3.40% 0.01% 1.97% 2.25% 1.90% -
ROE 4.38% 5.58% 4.33% 0.01% 3.30% 3.85% 0.03% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 657.23 650.79 614.14 750.19 828.09 842.31 834.82 -14.72%
EPS 22.00 27.50 20.70 0.04 16.10 18.70 15.60 25.73%
DPS 14.00 14.00 12.00 22.00 12.00 14.00 12.00 10.81%
NAPS 5.03 4.93 4.78 4.78 4.89 4.86 480.00 -95.19%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 656.57 650.13 613.52 749.43 827.25 841.46 833.97 -14.72%
EPS 22.01 27.47 20.69 0.04 16.13 18.67 15.59 25.82%
DPS 13.99 13.99 11.99 21.98 11.99 13.99 11.99 10.82%
NAPS 5.0249 4.925 4.7752 4.7752 4.885 4.8551 479.513 -95.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 21.82 20.58 20.00 17.12 20.00 24.04 30.70 -
P/RPS 3.32 3.16 3.26 2.28 2.42 2.85 3.68 -6.62%
P/EPS 99.03 74.83 96.56 38,220.07 123.87 128.64 196.67 -36.68%
EY 1.01 1.34 1.04 0.00 0.81 0.78 0.51 57.63%
DY 0.64 0.68 0.60 1.29 0.60 0.58 0.39 39.08%
P/NAPS 4.34 4.17 4.18 3.58 4.09 4.95 0.06 1631.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 02/11/15 06/08/15 11/05/15 12/02/15 04/11/14 07/08/14 06/05/14 -
Price 22.50 21.44 21.64 17.00 20.50 20.00 30.24 -
P/RPS 3.42 3.29 3.52 2.27 2.48 2.37 3.62 -3.71%
P/EPS 102.12 77.96 104.48 37,952.18 126.97 107.02 193.72 -34.71%
EY 0.98 1.28 0.96 0.00 0.79 0.93 0.52 52.51%
DY 0.62 0.65 0.55 1.29 0.59 0.70 0.40 33.89%
P/NAPS 4.47 4.35 4.53 3.56 4.19 4.12 0.06 1665.89%

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