[PETDAG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.4%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Revenue 20,796,525 25,498,189 33,184,240 31,941,245 29,102,616 35,627,688 20,359,398 0.31%
PBT 1,145,304 1,274,002 930,070 1,220,876 1,219,220 1,418,880 1,086,540 0.78%
Tax -230,572 -337,597 -253,370 -332,328 -331,910 -371,911 -293,128 -3.49%
NP 914,732 936,405 676,700 888,548 887,309 1,046,968 793,412 2.12%
-
NP to SH 910,822 930,481 668,169 880,577 880,460 1,038,652 789,102 2.14%
-
Tax Rate 20.13% 26.50% 27.24% 27.22% 27.22% 26.21% 26.98% -
Total Cost 19,881,793 24,561,784 32,507,540 31,052,697 28,215,306 34,580,719 19,565,986 0.23%
-
Net Worth 5,165,960 4,997,073 4,857,989 4,818,251 4,808,317 4,665,202 4,398,982 2.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Div 529,842 529,842 503,350 695,417 695,417 714,669 - -
Div Payout % 58.17% 56.94% 75.33% 78.97% 78.98% 68.81% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Net Worth 5,165,960 4,997,073 4,857,989 4,818,251 4,808,317 4,665,202 4,398,982 2.40%
NOSH 993,454 993,454 993,454 993,454 993,454 992,596 992,998 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
NP Margin 4.40% 3.67% 2.04% 2.78% 3.05% 2.94% 3.90% -
ROE 17.63% 18.62% 13.75% 18.28% 18.31% 22.26% 17.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
RPS 2,093.36 2,566.62 3,340.29 3,215.17 2,929.44 3,589.34 2,050.30 0.30%
EPS 91.73 93.60 67.20 88.67 88.67 104.64 79.47 2.14%
DPS 53.33 53.33 50.67 70.00 70.00 72.00 0.00 -
NAPS 5.20 5.03 4.89 4.85 4.84 4.70 4.43 2.40%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
RPS 2,091.23 2,564.02 3,336.90 3,211.91 2,926.47 3,582.61 2,047.28 0.31%
EPS 91.59 93.57 67.19 88.55 88.54 104.44 79.35 2.14%
DPS 53.28 53.28 50.62 69.93 69.93 71.86 0.00 -
NAPS 5.1947 5.0249 4.885 4.8451 4.8351 4.6912 4.4235 2.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/12/09 -
Price 23.50 21.82 20.00 29.00 22.50 15.96 8.70 -
P/RPS 1.12 0.85 0.60 0.90 0.77 0.44 0.42 15.63%
P/EPS 25.63 23.30 29.74 32.72 25.39 15.25 10.95 13.41%
EY 3.90 4.29 3.36 3.06 3.94 6.56 9.13 -11.83%
DY 2.27 2.44 2.53 2.41 3.11 4.51 0.00 -
P/NAPS 4.52 4.34 4.09 5.98 4.65 3.40 1.96 13.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Date 08/11/16 02/11/15 04/11/14 31/10/13 29/11/12 23/11/11 19/02/10 -
Price 23.36 22.50 20.50 30.60 22.70 16.36 8.58 -
P/RPS 1.12 0.88 0.61 0.95 0.77 0.46 0.42 15.63%
P/EPS 25.48 24.02 30.48 34.52 25.61 15.63 10.80 13.55%
EY 3.92 4.16 3.28 2.90 3.90 6.40 9.26 -11.95%
DY 2.28 2.37 2.47 2.29 3.08 4.40 0.00 -
P/NAPS 4.49 4.47 4.19 6.31 4.69 3.48 1.94 13.23%

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