[PETDAG] QoQ Annualized 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- 3.71%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 26,324,013 26,383,088 27,107,864 21,534,558 20,796,525 20,483,850 19,641,884 21.53%
PBT 1,422,596 1,307,642 1,284,536 1,190,383 1,145,304 1,091,642 1,182,568 13.09%
Tax 263,988 -302,874 -266,124 -243,916 -230,572 -218,806 -298,664 -
NP 1,686,584 1,004,768 1,018,412 946,467 914,732 872,836 883,904 53.77%
-
NP to SH 1,681,228 998,390 1,012,608 944,608 910,822 868,708 877,608 54.18%
-
Tax Rate -18.56% 23.16% 20.72% 20.49% 20.13% 20.04% 25.26% -
Total Cost 24,637,429 25,378,320 26,089,452 20,588,091 19,881,793 19,611,014 18,757,980 19.91%
-
Net Worth 5,920,985 5,344,782 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 12.55%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 635,810 556,334 556,334 695,417 529,842 516,596 476,857 21.12%
Div Payout % 37.82% 55.72% 54.94% 73.62% 58.17% 59.47% 54.34% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 5,920,985 5,344,782 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 12.55%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.41% 3.81% 3.76% 4.40% 4.40% 4.26% 4.50% -
ROE 28.39% 18.68% 19.27% 17.81% 17.63% 17.18% 17.70% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2,649.75 2,655.69 2,728.65 2,167.65 2,093.36 2,061.88 1,977.13 21.53%
EPS 169.20 100.40 102.00 95.10 91.73 87.40 88.40 54.09%
DPS 64.00 56.00 56.00 70.00 53.33 52.00 48.00 21.12%
NAPS 5.96 5.38 5.29 5.34 5.20 5.09 4.99 12.55%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2,649.75 2,655.69 2,728.65 2,167.65 2,093.36 2,061.88 1,977.13 21.53%
EPS 169.20 100.40 102.00 95.10 91.73 87.40 88.40 54.09%
DPS 64.00 56.00 56.00 70.00 53.33 52.00 48.00 21.12%
NAPS 5.96 5.38 5.29 5.34 5.20 5.09 4.99 12.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 24.32 24.10 24.00 23.80 23.50 23.40 24.10 -
P/RPS 0.92 0.91 0.88 1.10 1.12 1.13 1.22 -17.13%
P/EPS 14.37 23.98 23.55 25.03 25.63 26.76 27.28 -34.75%
EY 6.96 4.17 4.25 4.00 3.90 3.74 3.67 53.15%
DY 2.63 2.32 2.33 2.94 2.27 2.22 1.99 20.40%
P/NAPS 4.08 4.48 4.54 4.46 4.52 4.60 4.83 -10.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 10/11/17 21/08/17 18/05/17 21/02/17 08/11/16 15/08/16 11/05/16 -
Price 21.60 24.00 24.08 24.24 23.36 23.48 22.70 -
P/RPS 0.82 0.90 0.88 1.12 1.12 1.14 1.15 -20.16%
P/EPS 12.76 23.88 23.62 25.49 25.48 26.85 25.70 -37.27%
EY 7.83 4.19 4.23 3.92 3.92 3.72 3.89 59.35%
DY 2.96 2.33 2.33 2.89 2.28 2.21 2.11 25.29%
P/NAPS 3.62 4.46 4.55 4.54 4.49 4.61 4.55 -14.12%

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