[PETDAG] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
02-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.14%
YoY- 7.03%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 29,162,274 25,892,674 21,740,593 26,525,225 33,274,168 31,643,935 28,679,717 0.27%
PBT 1,477,811 1,427,120 996,181 971,029 891,337 1,166,413 1,254,103 2.77%
Tax -383,798 98,236 -217,812 -268,099 -231,242 -322,216 -340,735 2.00%
NP 1,094,013 1,525,356 778,369 702,930 660,095 844,197 913,368 3.05%
-
NP to SH 1,081,745 1,522,411 775,231 698,307 652,448 836,931 906,559 2.98%
-
Tax Rate 25.97% -6.88% 21.86% 27.61% 25.94% 27.62% 27.17% -
Total Cost 28,068,261 24,367,318 20,962,224 25,822,295 32,614,073 30,799,738 27,766,349 0.18%
-
Net Worth 6,010,396 5,920,985 5,165,960 5,004,484 4,857,989 4,818,251 4,808,317 3.78%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 934,562 775,135 595,474 616,219 551,366 695,417 695,417 5.04%
Div Payout % 86.39% 50.91% 76.81% 88.24% 84.51% 83.09% 76.71% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,010,396 5,920,985 5,165,960 5,004,484 4,857,989 4,818,251 4,808,317 3.78%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.75% 5.89% 3.58% 2.65% 1.98% 2.67% 3.18% -
ROE 18.00% 25.71% 15.01% 13.95% 13.43% 17.37% 18.85% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2,935.44 2,606.33 2,188.38 2,666.05 3,349.34 3,185.24 2,886.87 0.27%
EPS 108.89 153.24 78.03 70.19 65.67 84.24 91.25 2.98%
DPS 94.00 78.00 60.00 62.00 55.50 70.00 70.00 5.03%
NAPS 6.05 5.96 5.20 5.03 4.89 4.85 4.84 3.78%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2,932.46 2,603.68 2,186.16 2,667.29 3,345.94 3,182.01 2,883.94 0.27%
EPS 108.78 153.09 77.95 70.22 65.61 84.16 91.16 2.98%
DPS 93.98 77.95 59.88 61.97 55.44 69.93 69.93 5.04%
NAPS 6.0439 5.954 5.1947 5.0323 4.885 4.8451 4.8351 3.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 26.26 24.32 23.50 21.82 20.00 29.00 22.50 -
P/RPS 0.89 0.93 1.07 0.82 0.60 0.91 0.78 2.22%
P/EPS 24.12 15.87 30.12 31.09 30.45 34.42 24.66 -0.36%
EY 4.15 6.30 3.32 3.22 3.28 2.90 4.06 0.36%
DY 3.58 3.21 2.55 2.84 2.78 2.41 3.11 2.37%
P/NAPS 4.34 4.08 4.52 4.34 4.09 5.98 4.65 -1.14%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 10/11/17 08/11/16 02/11/15 04/11/14 31/10/13 - -
Price 27.10 21.60 23.36 22.50 20.50 30.60 0.00 -
P/RPS 0.92 0.83 1.07 0.84 0.61 0.96 0.00 -
P/EPS 24.89 14.10 29.94 32.06 31.21 36.32 0.00 -
EY 4.02 7.09 3.34 3.12 3.20 2.75 0.00 -
DY 3.47 3.61 2.57 2.76 2.71 2.29 0.00 -
P/NAPS 4.48 3.62 4.49 4.47 4.19 6.31 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