[PETDAG] YoY Annualized 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- -24.93%
YoY- -38.21%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 26,737,860 21,534,558 25,171,210 32,340,998 32,341,922 29,514,963 22,267,793 3.09%
PBT 1,437,857 1,190,383 1,084,648 709,292 1,109,441 1,165,171 898,925 8.13%
Tax 107,112 -243,916 -290,024 -201,142 -290,461 -321,903 -239,625 -
NP 1,544,969 946,467 794,624 508,150 818,980 843,268 659,300 15.23%
-
NP to SH 1,593,496 944,608 789,975 501,572 811,753 836,843 654,533 15.96%
-
Tax Rate -7.45% 20.49% 26.74% 28.36% 26.18% 27.63% 26.66% -
Total Cost 25,192,891 20,588,091 24,376,586 31,832,848 31,522,942 28,671,695 21,608,493 2.58%
-
Net Worth 6,009,282 5,305,044 4,947,400 4,748,710 478,844,828 4,808,317 4,777,395 3.89%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 965,066 695,417 596,072 596,072 695,417 695,417 794,577 3.28%
Div Payout % 60.56% 73.62% 75.45% 118.84% 85.67% 83.10% 121.40% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,009,282 5,305,044 4,947,400 4,748,710 478,844,828 4,808,317 4,777,395 3.89%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,221 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.78% 4.40% 3.16% 1.57% 2.53% 2.86% 2.96% -
ROE 26.52% 17.81% 15.97% 10.56% 0.17% 17.40% 13.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,687.45 2,167.65 2,533.71 3,255.41 3,255.50 2,970.94 2,241.98 3.06%
EPS 155.00 95.10 79.50 50.50 81.70 84.20 65.90 15.30%
DPS 97.00 70.00 60.00 60.00 70.00 70.00 80.00 3.26%
NAPS 6.04 5.34 4.98 4.78 482.00 4.84 4.81 3.86%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,688.67 2,165.45 2,531.14 3,252.11 3,252.20 2,967.93 2,239.18 3.09%
EPS 160.24 94.99 79.44 50.44 81.63 84.15 65.82 15.96%
DPS 97.04 69.93 59.94 59.94 69.93 69.93 79.90 3.28%
NAPS 6.0427 5.3346 4.9749 4.7752 481.511 4.8351 4.804 3.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 24.26 23.80 24.86 17.12 31.44 23.50 17.80 -
P/RPS 0.90 1.10 0.98 0.53 0.97 0.79 0.79 2.19%
P/EPS 15.15 25.03 31.26 33.91 38.48 27.90 27.01 -9.17%
EY 6.60 4.00 3.20 2.95 2.60 3.58 3.70 10.11%
DY 4.00 2.94 2.41 3.50 2.23 2.98 4.49 -1.90%
P/NAPS 4.02 4.46 4.99 3.58 0.07 4.86 3.70 1.39%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 19/02/16 12/02/15 06/02/14 06/03/13 24/02/12 -
Price 25.70 24.24 25.40 17.00 30.50 23.50 18.00 -
P/RPS 0.96 1.12 1.00 0.52 0.94 0.79 0.80 3.08%
P/EPS 16.05 25.49 31.94 33.67 37.33 27.90 27.31 -8.47%
EY 6.23 3.92 3.13 2.97 2.68 3.58 3.66 9.26%
DY 3.77 2.89 2.36 3.53 2.30 2.98 4.44 -2.68%
P/NAPS 4.25 4.54 5.10 3.56 0.06 4.86 3.74 2.15%

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