[PETDAG] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 34.79%
YoY- 190.54%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Revenue 28,245,995 33,459,581 30,721,815 21,189,776 6,382,665 19,868,215 26,188,212 1.12%
PBT 895,267 983,355 1,191,260 913,609 315,541 862,225 981,440 -1.35%
Tax -250,746 -256,230 -331,415 -244,827 -85,768 -240,101 -251,686 -0.05%
NP 644,521 727,125 859,845 668,782 229,773 622,124 729,754 -1.82%
-
NP to SH 639,822 718,258 853,533 663,748 228,456 619,399 723,372 -1.80%
-
Tax Rate 28.01% 26.06% 27.82% 26.80% 27.18% 27.85% 25.64% -
Total Cost 27,601,474 32,732,456 29,861,970 20,520,994 6,152,892 19,246,091 25,458,458 1.20%
-
Net Worth 4,897,728 4,828,186 4,848,055 4,957,335 4,969,714 4,311,412 4,018,697 2.97%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Div 596,143 606,006 695,417 521,563 595,972 477,427 447,274 4.34%
Div Payout % 93.17% 84.37% 81.48% 78.58% 260.87% 77.08% 61.83% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Net Worth 4,897,728 4,828,186 4,848,055 4,957,335 4,969,714 4,311,412 4,018,697 2.97%
NOSH 993,454 993,454 993,454 993,454 993,942 991,129 989,827 0.05%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
NP Margin 2.28% 2.17% 2.80% 3.16% 3.60% 3.13% 2.79% -
ROE 13.06% 14.88% 17.61% 13.39% 4.60% 14.37% 18.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
RPS 2,843.21 3,368.01 3,092.42 2,132.94 642.16 2,004.60 2,645.74 1.07%
EPS 64.40 72.30 85.92 66.81 22.98 62.49 73.08 -1.85%
DPS 60.00 61.00 70.00 52.50 60.00 48.00 45.00 4.35%
NAPS 4.93 4.86 4.88 4.99 5.00 4.35 4.06 2.91%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
RPS 2,843.21 3,368.01 3,092.42 2,132.94 642.47 1,999.91 2,636.08 1.12%
EPS 64.40 72.30 85.92 66.81 23.00 62.35 72.81 -1.80%
DPS 60.00 61.00 70.00 52.50 59.99 48.06 45.02 4.34%
NAPS 4.93 4.86 4.88 4.99 5.0025 4.3398 4.0452 2.97%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 -
Price 20.58 24.04 25.30 21.10 16.10 8.60 6.55 -
P/RPS 0.72 0.71 0.82 0.99 2.51 0.43 0.25 16.96%
P/EPS 31.95 33.25 29.45 31.58 70.05 13.76 8.96 20.72%
EY 3.13 3.01 3.40 3.17 1.43 7.27 11.16 -17.16%
DY 2.92 2.54 2.77 2.49 3.73 5.58 6.87 -11.90%
P/NAPS 4.17 4.95 5.18 4.23 3.22 1.98 1.61 15.13%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 CAGR
Date 06/08/15 07/08/14 21/08/13 - - 23/11/09 25/11/08 -
Price 21.44 20.00 27.70 0.00 0.00 8.70 7.05 -
P/RPS 0.75 0.59 0.90 0.00 0.00 0.43 0.27 16.33%
P/EPS 33.29 27.66 32.24 0.00 0.00 13.92 9.65 20.13%
EY 3.00 3.61 3.10 0.00 0.00 7.18 10.37 -16.78%
DY 2.80 3.05 2.53 0.00 0.00 5.52 6.38 -11.48%
P/NAPS 4.35 4.12 5.68 0.00 0.00 2.00 1.74 14.53%

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