[PETDAG] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.67%
YoY- -3.7%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
Revenue 4,910,471 6,101,188 8,293,564 7,618,972 6,852,755 6,852,755 0 -
PBT 295,642 283,797 223,137 326,969 339,686 339,686 0 -
Tax -74,666 -76,268 -65,944 -87,597 -91,802 -91,802 0 -
NP 220,976 207,529 157,193 239,372 247,884 247,884 0 -
-
NP to SH 219,402 205,768 155,079 237,097 246,211 246,211 0 -
-
Tax Rate 25.26% 26.87% 29.55% 26.79% 27.03% 27.03% - -
Total Cost 4,689,495 5,893,659 8,136,371 7,379,600 6,604,871 6,604,871 0 -
-
Net Worth 4,957,335 4,748,710 476,857,920 5,046,746 4,917,597 0 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
Div 119,214 119,214 119,214 173,854 173,854 173,854 - -
Div Payout % 54.34% 57.94% 76.87% 73.33% 70.61% 70.61% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
Net Worth 4,957,335 4,748,710 476,857,920 5,046,746 4,917,597 0 0 -
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 994,220 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
NP Margin 4.50% 3.40% 1.90% 3.14% 3.62% 3.62% 0.00% -
ROE 4.43% 4.33% 0.03% 4.70% 5.01% 0.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
RPS 494.28 614.14 834.82 766.92 689.79 689.79 0.00 -
EPS 22.10 20.70 15.60 23.90 24.80 24.80 0.00 -
DPS 12.00 12.00 12.00 17.50 17.50 17.50 0.00 -
NAPS 4.99 4.78 480.00 5.08 4.95 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
RPS 493.78 613.52 833.97 766.14 689.09 689.09 0.00 -
EPS 22.06 20.69 15.59 23.84 24.76 24.76 0.00 -
DPS 11.99 11.99 11.99 17.48 17.48 17.48 0.00 -
NAPS 4.9849 4.7752 479.513 5.0748 4.945 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/12/11 30/03/12 30/12/10 -
Price 24.10 20.00 30.70 23.10 17.80 18.94 11.70 -
P/RPS 4.88 3.26 3.68 3.01 2.58 2.75 0.00 -
P/EPS 109.12 96.56 196.67 96.79 71.82 76.42 0.00 -
EY 0.92 1.04 0.51 1.03 1.39 1.31 0.00 -
DY 0.50 0.60 0.39 0.76 0.98 0.92 0.00 -
P/NAPS 4.83 4.18 0.06 4.55 3.60 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 01/01/11 CAGR
Date 11/05/16 11/05/15 06/05/14 23/05/13 21/05/12 - - -
Price 22.70 21.64 30.24 25.24 19.48 0.00 0.00 -
P/RPS 4.59 3.52 3.62 3.29 2.82 0.00 0.00 -
P/EPS 102.79 104.48 193.72 105.76 78.60 0.00 0.00 -
EY 0.97 0.96 0.52 0.95 1.27 0.00 0.00 -
DY 0.53 0.55 0.40 0.69 0.90 0.00 0.00 -
P/NAPS 4.55 4.53 0.06 4.97 3.94 0.00 0.00 -

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