[PETDAG] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -28.51%
YoY- 1154.59%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 30,473,292 22,505,326 20,597,293 20,494,616 20,413,272 18,710,947 19,088,185 36.63%
PBT 714,856 740,768 721,281 750,842 1,141,824 386,421 361,373 57.64%
Tax -233,456 -209,537 -197,086 -203,784 -377,168 -114,007 -115,012 60.38%
NP 481,400 531,231 524,194 547,058 764,656 272,414 246,361 56.36%
-
NP to SH 473,976 529,754 523,417 546,508 764,452 275,964 249,000 53.65%
-
Tax Rate 32.66% 28.29% 27.32% 27.14% 33.03% 29.50% 31.83% -
Total Cost 29,991,892 21,974,095 20,073,098 19,947,558 19,648,616 18,438,533 18,841,824 36.36%
-
Net Worth 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 5,662,687 -2.59%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 198,690 695,417 582,826 476,857 556,334 377,512 278,167 -20.11%
Div Payout % 41.92% 131.27% 111.35% 87.26% 72.78% 136.80% 111.71% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 5,662,687 -2.59%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.58% 2.36% 2.54% 2.67% 3.75% 1.46% 1.29% -
ROE 8.71% 9.49% 9.29% 9.74% 13.48% 4.89% 4.40% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,067.41 2,265.36 2,073.30 2,062.97 2,054.78 1,883.42 1,921.40 36.63%
EPS 47.60 53.30 52.67 55.00 76.80 27.80 25.07 53.39%
DPS 20.00 70.00 58.67 48.00 56.00 38.00 28.00 -20.11%
NAPS 5.48 5.62 5.67 5.65 5.71 5.68 5.70 -2.59%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,064.30 2,263.06 2,071.20 2,060.87 2,052.69 1,881.51 1,919.45 36.63%
EPS 47.66 53.27 52.63 54.96 76.87 27.75 25.04 53.64%
DPS 19.98 69.93 58.61 47.95 55.94 37.96 27.97 -20.10%
NAPS 5.4744 5.6143 5.6642 5.6443 5.7042 5.6742 5.6942 -2.59%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 20.42 20.60 19.12 18.60 20.04 21.40 19.74 -
P/RPS 0.67 0.91 0.92 0.90 0.98 1.14 1.03 -24.94%
P/EPS 42.80 38.63 36.29 33.81 26.04 77.04 78.76 -33.43%
EY 2.34 2.59 2.76 2.96 3.84 1.30 1.27 50.34%
DY 0.98 3.40 3.07 2.58 2.79 1.78 1.42 -21.92%
P/NAPS 3.73 3.67 3.37 3.29 3.51 3.77 3.46 5.14%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 22/02/22 26/11/21 23/08/21 25/05/21 19/02/21 17/11/20 -
Price 21.12 19.98 19.90 18.80 18.82 19.20 19.50 -
P/RPS 0.69 0.88 0.96 0.91 0.92 1.02 1.01 -22.44%
P/EPS 44.27 37.47 37.77 34.18 24.46 69.12 77.80 -31.35%
EY 2.26 2.67 2.65 2.93 4.09 1.45 1.29 45.37%
DY 0.95 3.50 2.95 2.55 2.98 1.98 1.44 -24.23%
P/NAPS 3.85 3.56 3.51 3.33 3.30 3.38 3.42 8.22%

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