[PETDAG] YoY Cumulative 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- 52.1%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Revenue 15,597,394 19,123,642 24,888,180 23,955,934 21,826,962 14,844,870 15,269,549 0.31%
PBT 858,978 955,502 697,553 915,657 914,415 591,200 814,905 0.78%
Tax -172,929 -253,198 -190,028 -249,246 -248,933 -154,963 -219,846 -3.49%
NP 686,049 702,304 507,525 666,411 665,482 436,237 595,059 2.12%
-
NP to SH 683,117 697,861 501,127 660,433 660,345 432,772 591,827 2.14%
-
Tax Rate 20.13% 26.50% 27.24% 27.22% 27.22% 26.21% 26.98% -
Total Cost 14,911,345 18,421,338 24,380,655 23,289,523 21,161,480 14,408,633 14,674,490 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 397,381 397,381 377,512 521,563 521,563 297,778 - -
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 13.22% 13.97% 10.32% 13.71% 13.73% 9.28% 13.45% -
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 1,570.02 1,924.97 2,505.22 2,411.38 2,197.08 1,495.56 1,537.72 0.30%
EPS 68.80 70.20 50.40 66.50 66.50 43.60 59.60 2.14%
DPS 40.00 40.00 38.00 52.50 52.50 30.00 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 1,568.42 1,923.01 2,502.68 2,408.93 2,194.85 1,492.75 1,535.46 0.31%
EPS 68.69 70.17 50.39 66.41 66.40 43.52 59.51 2.14%
DPS 39.96 39.96 37.96 52.45 52.45 29.94 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 1.50 1.13 0.80 1.20 1.02 1.07 0.57 15.40%
P/EPS 34.18 31.06 39.65 43.62 33.85 36.61 14.60 13.42%
EY 2.93 3.22 2.52 2.29 2.95 2.73 6.85 -11.81%
DY 1.70 1.83 1.90 1.81 2.33 1.88 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 1.49 1.17 0.82 1.27 1.03 1.09 0.56 15.59%
P/EPS 33.97 32.03 40.64 46.03 34.15 37.52 14.40 13.55%
EY 2.94 3.12 2.46 2.17 2.93 2.67 6.95 -11.96%
DY 1.71 1.78 1.85 1.72 2.31 1.83 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