[PETDAG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.21%
YoY- -33.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Revenue 25,071,608 33,323,064 31,087,746 28,674,042 45,239,562 19,863,672 28,862,484 -2.06%
PBT 1,317,628 947,848 1,200,020 1,147,842 1,744,854 1,115,960 1,012,102 3.98%
Tax -353,652 -256,614 -325,074 -306,050 -481,788 -302,110 -278,976 3.57%
NP 963,976 691,234 874,946 841,792 1,263,066 813,850 733,126 4.13%
-
NP to SH 957,956 681,456 868,448 835,070 1,252,368 809,160 727,712 4.15%
-
Tax Rate 26.84% 27.07% 27.09% 26.66% 27.61% 27.07% 27.56% -
Total Cost 24,107,632 32,631,830 30,212,800 27,832,250 43,976,496 19,049,822 28,129,358 -2.25%
-
Net Worth 4,897,728 4,828,186 4,848,055 4,957,335 5,009,471 4,324,134 4,036,216 2.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Div 516,596 516,596 695,417 695,417 894,548 298,216 238,594 12.12%
Div Payout % 53.93% 75.81% 80.08% 83.28% 71.43% 36.86% 32.79% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Net Worth 4,897,728 4,828,186 4,848,055 4,957,335 5,009,471 4,324,134 4,036,216 2.90%
NOSH 993,454 993,454 993,454 993,454 993,942 994,054 994,142 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
NP Margin 3.84% 2.07% 2.81% 2.94% 2.79% 4.10% 2.54% -
ROE 19.56% 14.11% 17.91% 16.85% 25.00% 18.71% 18.03% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
RPS 2,523.68 3,354.26 3,129.26 2,886.30 4,551.53 1,998.25 2,903.26 -2.05%
EPS 96.40 68.60 87.40 84.00 126.00 81.40 73.20 4.16%
DPS 52.00 52.00 70.00 70.00 90.00 30.00 24.00 12.13%
NAPS 4.93 4.86 4.88 4.99 5.04 4.35 4.06 2.91%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
RPS 2,521.12 3,350.86 3,126.08 2,883.37 4,549.15 1,997.43 2,902.32 -2.06%
EPS 96.33 68.53 87.33 83.97 125.93 81.37 73.18 4.15%
DPS 51.95 51.95 69.93 69.93 89.95 29.99 23.99 12.12%
NAPS 4.925 4.8551 4.875 4.9849 5.0374 4.3482 4.0587 2.90%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 -
Price 20.58 24.04 25.30 21.10 16.10 8.60 6.55 -
P/RPS 0.82 0.72 0.81 0.73 0.35 0.43 0.23 20.72%
P/EPS 21.34 35.05 28.94 25.10 12.78 10.57 8.95 13.73%
EY 4.69 2.85 3.46 3.98 7.83 9.47 11.18 -12.07%
DY 2.53 2.16 2.77 3.32 5.59 3.49 3.66 -5.32%
P/NAPS 4.17 4.95 5.18 4.23 3.19 1.98 1.61 15.13%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Date 06/08/15 07/08/14 21/08/13 16/08/12 10/08/11 23/11/09 25/11/08 -
Price 21.44 20.00 27.70 22.90 16.54 8.70 7.05 -
P/RPS 0.85 0.60 0.89 0.79 0.36 0.44 0.24 20.60%
P/EPS 22.23 29.16 31.69 27.24 13.13 10.69 9.63 13.19%
EY 4.50 3.43 3.16 3.67 7.62 9.36 10.38 -11.64%
DY 2.43 2.60 2.53 3.06 5.44 3.45 3.40 -4.85%
P/NAPS 4.35 4.12 5.68 4.59 3.28 2.00 1.74 14.53%

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