[PETDAG] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 38.28%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 30,293,571 30,068,753 26,737,860 21,534,558 25,171,210 32,340,998 32,341,922 -1.08%
PBT 1,128,872 1,177,026 1,437,857 1,190,383 1,084,648 709,292 1,109,441 0.28%
Tax -291,237 -315,567 107,112 -243,916 -290,024 -201,142 -290,461 0.04%
NP 837,635 861,459 1,544,969 946,467 794,624 508,150 818,980 0.37%
-
NP to SH 829,535 849,849 1,593,496 944,608 789,975 501,572 811,753 0.36%
-
Tax Rate 25.80% 26.81% -7.45% 20.49% 26.74% 28.36% 26.18% -
Total Cost 29,455,936 29,207,294 25,192,891 20,588,091 24,376,586 31,832,848 31,522,942 -1.12%
-
Net Worth 5,980,593 5,901,116 6,009,282 5,305,044 4,947,400 4,748,710 478,844,828 -51.81%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 844,435 695,417 965,066 695,417 596,072 596,072 695,417 3.28%
Div Payout % 101.80% 81.83% 60.56% 73.62% 75.45% 118.84% 85.67% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 5,980,593 5,901,116 6,009,282 5,305,044 4,947,400 4,748,710 478,844,828 -51.81%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.77% 2.86% 5.78% 4.40% 3.16% 1.57% 2.53% -
ROE 13.87% 14.40% 26.52% 17.81% 15.97% 10.56% 0.17% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3,049.32 3,026.69 2,687.45 2,167.65 2,533.71 3,255.41 3,255.50 -1.08%
EPS 83.50 85.50 155.00 95.10 79.50 50.50 81.70 0.36%
DPS 85.00 70.00 97.00 70.00 60.00 60.00 70.00 3.28%
NAPS 6.02 5.94 6.04 5.34 4.98 4.78 482.00 -51.81%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3,046.22 3,023.62 2,688.67 2,165.45 2,531.14 3,252.11 3,252.20 -1.08%
EPS 83.42 85.46 160.24 94.99 79.44 50.44 81.63 0.36%
DPS 84.91 69.93 97.04 69.93 59.94 59.94 69.93 3.28%
NAPS 6.0139 5.934 6.0427 5.3346 4.9749 4.7752 481.511 -51.81%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 23.10 26.50 24.26 23.80 24.86 17.12 31.44 -
P/RPS 0.76 0.88 0.90 1.10 0.98 0.53 0.97 -3.98%
P/EPS 27.66 30.98 15.15 25.03 31.26 33.91 38.48 -5.35%
EY 3.61 3.23 6.60 4.00 3.20 2.95 2.60 5.61%
DY 3.68 2.64 4.00 2.94 2.41 3.50 2.23 8.70%
P/NAPS 3.84 4.46 4.02 4.46 4.99 3.58 0.07 94.86%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 26/02/18 21/02/17 19/02/16 12/02/15 06/02/14 -
Price 21.40 26.80 25.70 24.24 25.40 17.00 30.50 -
P/RPS 0.70 0.89 0.96 1.12 1.00 0.52 0.94 -4.79%
P/EPS 25.63 31.33 16.05 25.49 31.94 33.67 37.33 -6.07%
EY 3.90 3.19 6.23 3.92 3.13 2.97 2.68 6.44%
DY 3.97 2.61 3.77 2.89 2.36 3.53 2.30 9.51%
P/NAPS 3.55 4.51 4.25 4.54 5.10 3.56 0.06 97.33%

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