[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 55.97%
YoY- -105.58%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 20,413,272 18,710,947 19,088,185 18,971,322 26,215,640 30,293,571 29,999,149 -22.61%
PBT 1,141,824 386,421 361,373 -34,522 -73,712 1,128,872 1,251,073 -5.90%
Tax -377,168 -114,007 -115,012 -17,532 -37,088 -291,237 -306,442 14.83%
NP 764,656 272,414 246,361 -52,054 -110,800 837,635 944,630 -13.13%
-
NP to SH 764,452 275,964 249,000 -51,822 -117,692 829,535 937,264 -12.69%
-
Tax Rate 33.03% 29.50% 31.83% - - 25.80% 24.49% -
Total Cost 19,648,616 18,438,533 18,841,824 19,023,376 26,326,440 29,455,936 29,054,518 -22.93%
-
Net Worth 5,672,622 5,642,818 5,662,687 5,503,735 5,553,408 5,980,593 6,010,396 -3.77%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 556,334 377,512 278,167 198,690 198,690 844,435 596,072 -4.49%
Div Payout % 72.78% 136.80% 111.71% 0.00% 0.00% 101.80% 63.60% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 5,672,622 5,642,818 5,662,687 5,503,735 5,553,408 5,980,593 6,010,396 -3.77%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.75% 1.46% 1.29% -0.27% -0.42% 2.77% 3.15% -
ROE 13.48% 4.89% 4.40% -0.94% -2.12% 13.87% 15.59% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2,054.78 1,883.42 1,921.40 1,909.63 2,638.84 3,049.32 3,019.68 -22.61%
EPS 76.80 27.80 25.07 -5.20 -12.00 83.50 94.40 -12.84%
DPS 56.00 38.00 28.00 20.00 20.00 85.00 60.00 -4.49%
NAPS 5.71 5.68 5.70 5.54 5.59 6.02 6.05 -3.77%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2,052.69 1,881.51 1,919.45 1,907.70 2,636.16 3,046.22 3,016.62 -22.61%
EPS 76.87 27.75 25.04 -5.21 -11.83 83.42 94.25 -12.69%
DPS 55.94 37.96 27.97 19.98 19.98 84.91 59.94 -4.49%
NAPS 5.7042 5.6742 5.6942 5.5344 5.5843 6.0139 6.0439 -3.77%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 20.04 21.40 19.74 20.60 21.16 23.10 23.60 -
P/RPS 0.98 1.14 1.03 1.08 0.80 0.76 0.78 16.41%
P/EPS 26.04 77.04 78.76 -394.91 -178.61 27.66 25.01 2.72%
EY 3.84 1.30 1.27 -0.25 -0.56 3.61 4.00 -2.68%
DY 2.79 1.78 1.42 0.97 0.95 3.68 2.54 6.45%
P/NAPS 3.51 3.77 3.46 3.72 3.79 3.84 3.90 -6.77%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 19/02/21 17/11/20 25/08/20 19/05/20 25/02/20 22/11/19 -
Price 18.82 19.20 19.50 21.22 20.22 21.40 24.10 -
P/RPS 0.92 1.02 1.01 1.11 0.77 0.70 0.80 9.75%
P/EPS 24.46 69.12 77.80 -406.80 -170.68 25.63 25.54 -2.83%
EY 4.09 1.45 1.29 -0.25 -0.59 3.90 3.91 3.04%
DY 2.98 1.98 1.44 0.94 0.99 3.97 2.49 12.71%
P/NAPS 3.30 3.38 3.42 3.83 3.62 3.55 3.98 -11.73%

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