[PETDAG] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
06-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Revenue 25,171,210 32,340,998 32,341,922 29,514,963 22,267,793 20,687,042 24,367,622 0.48%
PBT 1,084,648 709,292 1,109,441 1,165,171 898,925 1,046,002 810,292 4.41%
Tax -290,024 -201,142 -290,461 -321,903 -239,625 -288,478 -228,533 3.58%
NP 794,624 508,150 818,980 843,268 659,300 757,524 581,759 4.72%
-
NP to SH 789,975 501,572 811,753 836,843 654,533 752,934 578,671 4.71%
-
Tax Rate 26.74% 28.36% 26.18% 27.63% 26.66% 27.58% 28.20% -
Total Cost 24,376,586 31,832,848 31,522,942 28,671,695 21,608,493 19,929,518 23,785,863 0.36%
-
Net Worth 4,947,400 4,748,710 478,844,828 4,808,317 4,777,395 4,559,323 4,166,033 2.57%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Div 596,072 596,072 695,417 695,417 794,577 595,989 447,426 4.33%
Div Payout % 75.45% 118.84% 85.67% 83.10% 121.40% 79.16% 77.32% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Net Worth 4,947,400 4,748,710 478,844,828 4,808,317 4,777,395 4,559,323 4,166,033 2.57%
NOSH 993,454 993,454 993,454 993,454 993,221 993,316 994,280 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
NP Margin 3.16% 1.57% 2.53% 2.86% 2.96% 3.66% 2.39% -
ROE 15.97% 10.56% 0.17% 17.40% 13.70% 16.51% 13.89% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
RPS 2,533.71 3,255.41 3,255.50 2,970.94 2,241.98 2,082.62 2,450.78 0.49%
EPS 79.50 50.50 81.70 84.20 65.90 75.80 58.20 4.72%
DPS 60.00 60.00 70.00 70.00 80.00 60.00 45.00 4.35%
NAPS 4.98 4.78 482.00 4.84 4.81 4.59 4.19 2.58%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
RPS 2,533.71 3,255.41 3,255.50 2,970.94 2,241.45 2,082.34 2,452.82 0.48%
EPS 79.50 50.50 81.70 84.20 65.88 75.79 58.25 4.71%
DPS 60.00 60.00 70.00 70.00 79.98 59.99 45.04 4.33%
NAPS 4.98 4.78 482.00 4.84 4.8089 4.5894 4.1935 2.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/10 31/03/09 -
Price 24.86 17.12 31.44 23.50 17.80 9.05 7.90 -
P/RPS 0.98 0.53 0.97 0.79 0.79 0.43 0.32 18.01%
P/EPS 31.26 33.91 38.48 27.90 27.01 11.94 13.57 13.14%
EY 3.20 2.95 2.60 3.58 3.70 8.38 7.37 -11.61%
DY 2.41 3.50 2.23 2.98 4.49 6.63 5.70 -11.96%
P/NAPS 4.99 3.58 0.07 4.86 3.70 1.97 1.89 15.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Date 19/02/16 12/02/15 06/02/14 06/03/13 24/02/12 25/05/10 25/05/09 -
Price 25.40 17.00 30.50 23.50 18.00 8.95 7.95 -
P/RPS 1.00 0.52 0.94 0.79 0.80 0.43 0.32 18.37%
P/EPS 31.94 33.67 37.33 27.90 27.31 11.81 13.66 13.39%
EY 3.13 2.97 2.68 3.58 3.66 8.47 7.32 -11.81%
DY 2.36 3.53 2.30 2.98 4.44 6.70 5.66 -12.14%
P/NAPS 5.10 3.56 0.06 4.86 3.74 1.95 1.90 15.73%

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