[PETDAG] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
06-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.01%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Revenue 21,659,248 25,090,916 32,340,998 32,341,922 29,514,963 6,382,665 6,382,665 23.63%
PBT 1,202,302 1,084,574 709,292 1,109,441 1,165,173 315,541 315,541 26.14%
Tax -255,834 -289,950 -201,142 -290,460 -321,903 -85,768 -85,768 20.89%
NP 946,468 794,624 508,150 818,981 843,270 229,773 229,773 27.86%
-
NP to SH 944,608 789,975 501,572 811,754 836,846 228,456 228,456 27.95%
-
Tax Rate 21.28% 26.73% 28.36% 26.18% 27.63% 27.18% 27.18% -
Total Cost 20,712,780 24,296,292 31,832,848 31,522,941 28,671,693 6,152,892 6,152,892 23.46%
-
Net Worth 5,305,044 4,932,502 4,748,710 478,844,828 480,831,736 4,783,232 4,797,575 1.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Div 695,417 595,751 596,072 695,417 1,043,126 595,972 595,972 2.71%
Div Payout % 73.62% 75.41% 118.84% 85.67% 124.65% 260.87% 260.87% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Net Worth 5,305,044 4,932,502 4,748,710 478,844,828 480,831,736 4,783,232 4,797,575 1.76%
NOSH 993,454 993,454 993,454 993,454 993,454 994,435 993,286 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
NP Margin 4.37% 3.17% 1.57% 2.53% 2.86% 3.60% 3.60% -
ROE 17.81% 16.02% 10.56% 0.17% 0.17% 4.78% 4.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
RPS 2,180.20 2,533.25 3,255.41 3,255.50 2,970.94 641.84 642.58 23.63%
EPS 95.08 79.76 50.49 81.71 84.24 22.97 23.00 27.94%
DPS 70.00 60.00 60.00 70.00 105.00 60.00 60.00 2.71%
NAPS 5.34 4.98 4.78 482.00 484.00 4.81 4.83 1.75%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
RPS 2,177.98 2,523.06 3,252.11 3,252.20 2,967.93 641.82 641.82 23.63%
EPS 94.99 79.44 50.44 81.63 84.15 22.97 22.97 27.95%
DPS 69.93 59.91 59.94 69.93 104.89 59.93 59.93 2.71%
NAPS 5.3346 4.96 4.7752 481.511 483.509 4.8099 4.8243 1.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 -
Price 23.80 24.86 17.12 31.44 23.50 17.80 16.50 -
P/RPS 1.09 0.98 0.53 0.97 0.79 2.77 2.57 -13.83%
P/EPS 25.03 31.17 33.91 38.48 27.90 77.48 71.74 -16.71%
EY 4.00 3.21 2.95 2.60 3.58 1.29 1.39 20.14%
DY 2.94 2.41 3.50 2.23 4.47 3.37 3.64 -3.64%
P/NAPS 4.46 4.99 3.58 0.07 0.05 3.70 3.42 4.71%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 CAGR
Date 21/02/17 19/02/16 12/02/15 06/02/14 - 24/02/12 - -
Price 24.24 25.40 17.00 30.50 0.00 18.00 0.00 -
P/RPS 1.11 1.00 0.52 0.94 0.00 2.80 0.00 -
P/EPS 25.49 31.85 33.67 37.33 0.00 78.35 0.00 -
EY 3.92 3.14 2.97 2.68 0.00 1.28 0.00 -
DY 2.89 2.36 3.53 2.30 0.00 3.33 0.00 -
P/NAPS 4.54 5.10 3.56 0.06 0.00 3.74 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