[PETDAG] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.58%
YoY- 296.82%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Revenue 26,525,225 33,274,168 31,643,935 28,679,717 6,382,665 19,644,548 26,042,816 0.27%
PBT 971,029 891,337 1,166,413 1,254,103 315,541 1,050,833 793,812 3.03%
Tax -268,099 -231,242 -322,216 -340,735 -85,768 -284,188 -214,413 3.36%
NP 702,930 660,095 844,197 913,368 229,773 766,645 579,399 2.90%
-
NP to SH 698,307 652,448 836,931 906,559 228,456 764,173 573,555 2.95%
-
Tax Rate 27.61% 25.94% 27.62% 27.17% 27.18% 27.04% 27.01% -
Total Cost 25,822,295 32,614,073 30,799,738 27,766,349 6,152,892 18,877,903 25,463,417 0.20%
-
Net Worth 5,004,484 4,857,989 4,818,251 4,808,317 3,965,415 4,412,209 3,970,544 3.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Div 616,219 551,366 695,417 695,417 595,972 477,427 447,274 4.86%
Div Payout % 88.24% 84.51% 83.09% 76.71% 260.87% 62.48% 77.98% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Net Worth 5,004,484 4,857,989 4,818,251 4,808,317 3,965,415 4,412,209 3,970,544 3.48%
NOSH 993,454 993,454 993,454 993,454 991,353 995,984 987,697 0.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
NP Margin 2.65% 1.98% 2.67% 3.18% 3.60% 3.90% 2.22% -
ROE 13.95% 13.43% 17.37% 18.85% 5.76% 17.32% 14.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
RPS 2,666.05 3,349.34 3,185.24 2,886.87 643.83 1,972.38 2,636.72 0.16%
EPS 70.19 65.67 84.24 91.25 23.04 76.73 58.07 2.84%
DPS 62.00 55.50 70.00 70.00 60.00 48.00 45.00 4.86%
NAPS 5.03 4.89 4.85 4.84 4.00 4.43 4.02 3.37%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
RPS 2,670.00 3,349.34 3,185.24 2,886.87 642.47 1,977.40 2,621.44 0.27%
EPS 70.29 65.67 84.24 91.25 23.00 76.92 57.73 2.95%
DPS 62.03 55.50 70.00 70.00 59.99 48.06 45.02 4.86%
NAPS 5.0375 4.89 4.85 4.84 3.9915 4.4413 3.9967 3.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 -
Price 21.82 20.00 29.00 22.50 15.96 8.70 7.20 -
P/RPS 0.82 0.60 0.91 0.78 2.48 0.44 0.27 17.88%
P/EPS 31.09 30.45 34.42 24.66 69.26 11.34 12.40 14.58%
EY 3.22 3.28 2.90 4.06 1.44 8.82 8.07 -12.72%
DY 2.84 2.78 2.41 3.11 3.76 5.52 6.25 -11.02%
P/NAPS 4.34 4.09 5.98 4.65 3.99 1.96 1.79 14.01%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Date 02/11/15 04/11/14 31/10/13 - - 19/02/10 24/02/09 -
Price 22.50 20.50 30.60 0.00 0.00 8.58 7.45 -
P/RPS 0.84 0.61 0.96 0.00 0.00 0.44 0.28 17.67%
P/EPS 32.06 31.21 36.32 0.00 0.00 11.18 12.83 14.52%
EY 3.12 3.20 2.75 0.00 0.00 8.94 7.79 -12.67%
DY 2.76 2.71 2.29 0.00 0.00 5.59 6.04 -10.95%
P/NAPS 4.47 4.19 6.31 0.00 0.00 1.94 1.85 13.96%

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