[PETDAG] QoQ Cumulative Quarter 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- 22.91%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,888,180 16,661,532 8,293,564 32,341,922 23,955,934 15,543,873 7,618,972 119.99%
PBT 697,553 473,924 223,137 1,109,441 915,657 600,010 326,969 65.64%
Tax -190,028 -128,307 -65,944 -290,461 -249,246 -162,537 -87,597 67.49%
NP 507,525 345,617 157,193 818,980 666,411 437,473 239,372 64.96%
-
NP to SH 501,127 340,728 155,079 811,753 660,433 434,224 237,097 64.62%
-
Tax Rate 27.24% 27.07% 29.55% 26.18% 27.22% 27.09% 26.79% -
Total Cost 24,380,655 16,315,915 8,136,371 31,522,942 23,289,523 15,106,400 7,379,600 121.66%
-
Net Worth 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 -2.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 377,512 258,298 119,214 695,417 521,563 347,708 173,854 67.60%
Div Payout % 75.33% 75.81% 76.87% 85.67% 78.97% 80.08% 73.33% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 4,848,055 5,046,746 -2.50%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.04% 2.07% 1.90% 2.53% 2.78% 2.81% 3.14% -
ROE 10.32% 7.06% 0.03% 0.17% 13.71% 8.96% 4.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,505.22 1,677.13 834.82 3,255.50 2,411.38 1,564.63 766.92 119.99%
EPS 50.40 34.30 15.60 81.70 66.50 43.70 23.90 64.37%
DPS 38.00 26.00 12.00 70.00 52.50 35.00 17.50 67.60%
NAPS 4.89 4.86 480.00 482.00 4.85 4.88 5.08 -2.50%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,505.22 1,677.13 834.82 3,255.50 2,411.38 1,564.63 766.92 119.99%
EPS 50.40 34.30 15.60 81.70 66.50 43.70 23.90 64.37%
DPS 38.00 26.00 12.00 70.00 52.50 35.00 17.50 67.60%
NAPS 4.89 4.86 480.00 482.00 4.85 4.88 5.08 -2.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 20.00 24.04 30.70 31.44 29.00 25.30 23.10 -
P/RPS 0.80 1.43 3.68 0.97 1.20 1.62 3.01 -58.62%
P/EPS 39.65 70.09 196.67 38.48 43.62 57.88 96.79 -44.81%
EY 2.52 1.43 0.51 2.60 2.29 1.73 1.03 81.47%
DY 1.90 1.08 0.39 2.23 1.81 1.38 0.76 84.09%
P/NAPS 4.09 4.95 0.06 0.07 5.98 5.18 4.55 -6.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 04/11/14 07/08/14 06/05/14 06/02/14 31/10/13 21/08/13 23/05/13 -
Price 20.50 20.00 30.24 30.50 30.60 27.70 25.24 -
P/RPS 0.82 1.19 3.62 0.94 1.27 1.77 3.29 -60.36%
P/EPS 40.64 58.31 193.72 37.33 46.03 63.37 105.76 -47.11%
EY 2.46 1.71 0.52 2.68 2.17 1.58 0.95 88.46%
DY 1.85 1.30 0.40 2.30 1.72 1.26 0.69 92.88%
P/NAPS 4.19 4.12 0.06 0.06 6.31 5.68 4.97 -10.74%

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