[PETDAG] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
06-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.82%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Revenue 21,534,558 25,171,210 32,340,998 32,341,922 29,514,963 22,267,793 23,267,648 -1.33%
PBT 1,190,383 1,084,648 709,292 1,109,441 1,165,171 898,925 1,208,911 -0.26%
Tax -243,916 -290,024 -201,142 -290,461 -321,903 -239,625 -332,984 -5.26%
NP 946,467 794,624 508,150 818,980 843,268 659,300 875,927 1.35%
-
NP to SH 944,608 789,975 501,572 811,753 836,843 654,533 869,728 1.44%
-
Tax Rate 20.49% 26.74% 28.36% 26.18% 27.63% 26.66% 27.54% -
Total Cost 20,588,091 24,376,586 31,832,848 31,522,942 28,671,695 21,608,493 22,391,721 -1.44%
-
Net Worth 5,305,044 4,947,400 4,748,710 478,844,828 4,808,317 4,777,395 4,800,898 1.74%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Div 695,417 596,072 596,072 695,417 695,417 794,577 993,974 -6.01%
Div Payout % 73.62% 75.45% 118.84% 85.67% 83.10% 121.40% 114.29% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Net Worth 5,305,044 4,947,400 4,748,710 478,844,828 4,808,317 4,777,395 4,800,898 1.74%
NOSH 993,454 993,454 993,454 993,454 993,454 993,221 993,974 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
NP Margin 4.40% 3.16% 1.57% 2.53% 2.86% 2.96% 3.76% -
ROE 17.81% 15.97% 10.56% 0.17% 17.40% 13.70% 18.12% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
RPS 2,167.65 2,533.71 3,255.41 3,255.50 2,970.94 2,241.98 2,340.87 -1.32%
EPS 95.10 79.50 50.50 81.70 84.20 65.90 87.50 1.45%
DPS 70.00 60.00 60.00 70.00 70.00 80.00 100.00 -6.00%
NAPS 5.34 4.98 4.78 482.00 4.84 4.81 4.83 1.75%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
RPS 2,165.45 2,531.14 3,252.11 3,252.20 2,967.93 2,239.18 2,339.72 -1.33%
EPS 94.99 79.44 50.44 81.63 84.15 65.82 87.46 1.44%
DPS 69.93 59.94 59.94 69.93 69.93 79.90 99.95 -6.01%
NAPS 5.3346 4.9749 4.7752 481.511 4.8351 4.804 4.8276 1.74%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 -
Price 23.80 24.86 17.12 31.44 23.50 17.80 16.50 -
P/RPS 1.10 0.98 0.53 0.97 0.79 0.79 0.70 8.16%
P/EPS 25.03 31.26 33.91 38.48 27.90 27.01 18.86 5.03%
EY 4.00 3.20 2.95 2.60 3.58 3.70 5.30 -4.76%
DY 2.94 2.41 3.50 2.23 2.98 4.49 6.06 -11.80%
P/NAPS 4.46 4.99 3.58 0.07 4.86 3.70 3.42 4.71%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Date 21/02/17 19/02/16 12/02/15 06/02/14 06/03/13 24/02/12 26/05/11 -
Price 24.24 25.40 17.00 30.50 23.50 18.00 16.30 -
P/RPS 1.12 1.00 0.52 0.94 0.79 0.80 0.70 8.50%
P/EPS 25.49 31.94 33.67 37.33 27.90 27.31 18.63 5.59%
EY 3.92 3.13 2.97 2.68 3.58 3.66 5.37 -5.31%
DY 2.89 2.36 3.53 2.30 2.98 4.44 6.13 -12.24%
P/NAPS 4.54 5.10 3.56 0.06 4.86 3.74 3.37 5.31%

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