[PETDAG] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.12%
YoY- 28.59%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Revenue 22,766,311 28,245,995 33,459,581 30,721,815 21,189,776 6,382,665 19,868,215 2.03%
PBT 969,980 895,267 983,355 1,191,260 913,609 315,541 862,225 1.75%
Tax -220,925 -250,746 -256,230 -331,415 -244,827 -85,768 -240,101 -1.22%
NP 749,055 644,521 727,125 859,845 668,782 229,773 622,124 2.78%
-
NP to SH 745,352 639,822 718,258 853,533 663,748 228,456 619,399 2.77%
-
Tax Rate 22.78% 28.01% 26.06% 27.82% 26.80% 27.18% 27.85% -
Total Cost 22,017,256 27,601,474 32,732,456 29,861,970 20,520,994 6,152,892 19,246,091 2.01%
-
Net Worth 5,056,681 4,897,728 4,828,186 4,848,055 4,957,335 4,969,714 4,311,412 2.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Div 595,680 596,143 606,006 695,417 521,563 595,972 477,427 3.33%
Div Payout % 79.92% 93.17% 84.37% 81.48% 78.58% 260.87% 77.08% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Net Worth 5,056,681 4,897,728 4,828,186 4,848,055 4,957,335 4,969,714 4,311,412 2.38%
NOSH 993,454 993,454 993,454 993,454 993,454 993,942 991,129 0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
NP Margin 3.29% 2.28% 2.17% 2.80% 3.16% 3.60% 3.13% -
ROE 14.74% 13.06% 14.88% 17.61% 13.39% 4.60% 14.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 2,291.63 2,843.21 3,368.01 3,092.42 2,132.94 642.16 2,004.60 2.00%
EPS 75.03 64.40 72.30 85.92 66.81 22.98 62.49 2.74%
DPS 60.00 60.00 61.00 70.00 52.50 60.00 48.00 3.35%
NAPS 5.09 4.93 4.86 4.88 4.99 5.00 4.35 2.35%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 2,291.63 2,843.21 3,368.01 3,092.42 2,132.94 642.47 1,999.91 2.03%
EPS 75.03 64.40 72.30 85.92 66.81 23.00 62.35 2.77%
DPS 60.00 60.00 61.00 70.00 52.50 59.99 48.06 3.34%
NAPS 5.09 4.93 4.86 4.88 4.99 5.0025 4.3398 2.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 -
Price 23.40 20.58 24.04 25.30 21.10 16.10 8.60 -
P/RPS 1.02 0.72 0.71 0.82 0.99 2.51 0.43 13.64%
P/EPS 31.19 31.95 33.25 29.45 31.58 70.05 13.76 12.88%
EY 3.21 3.13 3.01 3.40 3.17 1.43 7.27 -11.40%
DY 2.56 2.92 2.54 2.77 2.49 3.73 5.58 -10.89%
P/NAPS 4.60 4.17 4.95 5.18 4.23 3.22 1.98 13.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 15/08/16 06/08/15 07/08/14 21/08/13 - - 23/11/09 -
Price 23.48 21.44 20.00 27.70 0.00 0.00 8.70 -
P/RPS 1.02 0.75 0.59 0.90 0.00 0.00 0.43 13.64%
P/EPS 31.30 33.29 27.66 32.24 0.00 0.00 13.92 12.74%
EY 3.20 3.00 3.61 3.10 0.00 0.00 7.18 -11.27%
DY 2.56 2.80 3.05 2.53 0.00 0.00 5.52 -10.75%
P/NAPS 4.61 4.35 4.12 5.68 0.00 0.00 2.00 13.16%

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