[PETDAG] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -7.25%
YoY- 16.49%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 30,412,759 28,036,981 24,736,163 22,766,311 28,245,995 33,459,581 30,721,815 -0.16%
PBT 1,082,226 1,524,631 1,320,506 969,980 895,267 983,355 1,191,260 -1.58%
Tax -295,667 60,820 -308,073 -220,925 -250,746 -256,230 -331,415 -1.88%
NP 786,559 1,585,451 1,012,433 749,055 644,521 727,125 859,845 -1.47%
-
NP to SH 780,899 1,573,201 1,009,448 745,352 639,822 718,258 853,533 -1.47%
-
Tax Rate 27.32% -3.99% 23.33% 22.78% 28.01% 26.06% 27.82% -
Total Cost 29,626,200 26,451,530 23,723,730 22,017,256 27,601,474 32,732,456 29,861,970 -0.13%
-
Net Worth 5,911,051 5,891,182 5,344,782 5,056,681 4,897,728 4,828,186 4,848,055 3.35%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 695,417 974,300 715,528 595,680 596,143 606,006 695,417 0.00%
Div Payout % 89.05% 61.93% 70.88% 79.92% 93.17% 84.37% 81.48% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 5,911,051 5,891,182 5,344,782 5,056,681 4,897,728 4,828,186 4,848,055 3.35%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.59% 5.65% 4.09% 3.29% 2.28% 2.17% 2.80% -
ROE 13.21% 26.70% 18.89% 14.74% 13.06% 14.88% 17.61% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,061.32 2,822.17 2,489.92 2,291.63 2,843.21 3,368.01 3,092.42 -0.16%
EPS 78.60 158.36 101.61 75.03 64.40 72.30 85.92 -1.47%
DPS 70.00 98.00 72.00 60.00 60.00 61.00 70.00 0.00%
NAPS 5.95 5.93 5.38 5.09 4.93 4.86 4.88 3.35%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3,058.21 2,819.31 2,487.39 2,289.31 2,840.33 3,364.59 3,089.29 -0.16%
EPS 78.52 158.20 101.51 74.95 64.34 72.23 85.83 -1.47%
DPS 69.93 97.97 71.95 59.90 59.95 60.94 69.93 0.00%
NAPS 5.944 5.924 5.3745 5.0848 4.925 4.8551 4.875 3.35%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 25.40 24.80 24.10 23.40 20.58 24.04 25.30 -
P/RPS 0.83 0.88 0.97 1.02 0.72 0.71 0.82 0.20%
P/EPS 32.31 15.66 23.72 31.19 31.95 33.25 29.45 1.55%
EY 3.09 6.39 4.22 3.21 3.13 3.01 3.40 -1.58%
DY 2.76 3.95 2.99 2.56 2.92 2.54 2.77 -0.06%
P/NAPS 4.27 4.18 4.48 4.60 4.17 4.95 5.18 -3.16%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 20/08/18 21/08/17 15/08/16 06/08/15 07/08/14 21/08/13 -
Price 23.26 26.90 24.00 23.48 21.44 20.00 27.70 -
P/RPS 0.76 0.95 0.96 1.02 0.75 0.59 0.90 -2.77%
P/EPS 29.59 16.99 23.62 31.30 33.29 27.66 32.24 -1.41%
EY 3.38 5.89 4.23 3.20 3.00 3.61 3.10 1.45%
DY 3.01 3.64 3.00 2.56 2.80 3.05 2.53 2.93%
P/NAPS 3.91 4.54 4.46 4.61 4.35 4.12 5.68 -6.03%

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