[PETDAG] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 68.39%
YoY- 84.58%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 28,696,256 28,280,464 26,737,860 26,324,013 26,383,088 27,107,864 21,534,558 21.15%
PBT 1,430,828 1,164,628 1,437,857 1,422,596 1,307,642 1,284,536 1,190,383 13.08%
Tax -345,102 -283,304 107,112 263,988 -302,874 -266,124 -243,916 26.10%
NP 1,085,726 881,324 1,544,969 1,686,584 1,004,768 1,018,412 946,467 9.61%
-
NP to SH 1,065,794 873,912 1,593,496 1,681,228 998,390 1,012,608 944,608 8.40%
-
Tax Rate 24.12% 24.33% -7.45% -18.56% 23.16% 20.72% 20.49% -
Total Cost 27,610,530 27,399,140 25,192,891 24,637,429 25,378,320 26,089,452 20,588,091 21.67%
-
Net Worth 5,891,182 5,722,295 6,009,282 5,920,985 5,344,782 5,255,371 5,305,044 7.25%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 576,203 516,596 965,066 635,810 556,334 556,334 695,417 -11.81%
Div Payout % 54.06% 59.11% 60.56% 37.82% 55.72% 54.94% 73.62% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 5,891,182 5,722,295 6,009,282 5,920,985 5,344,782 5,255,371 5,305,044 7.25%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.78% 3.12% 5.78% 6.41% 3.81% 3.76% 4.40% -
ROE 18.09% 15.27% 26.52% 28.39% 18.68% 19.27% 17.81% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,888.53 2,846.68 2,687.45 2,649.75 2,655.69 2,728.65 2,167.65 21.15%
EPS 107.20 88.00 155.00 169.20 100.40 102.00 95.10 8.33%
DPS 58.00 52.00 97.00 64.00 56.00 56.00 70.00 -11.81%
NAPS 5.93 5.76 6.04 5.96 5.38 5.29 5.34 7.25%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,885.60 2,843.79 2,688.67 2,647.06 2,653.00 2,725.88 2,165.45 21.15%
EPS 107.17 87.88 160.24 169.06 100.39 101.82 94.99 8.39%
DPS 57.94 51.95 97.04 63.94 55.94 55.94 69.93 -11.81%
NAPS 5.924 5.7542 6.0427 5.954 5.3745 5.2846 5.3346 7.25%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 24.80 24.88 24.26 24.32 24.10 24.00 23.80 -
P/RPS 0.86 0.87 0.90 0.92 0.91 0.88 1.10 -15.17%
P/EPS 23.12 28.28 15.15 14.37 23.98 23.55 25.03 -5.16%
EY 4.33 3.54 6.60 6.96 4.17 4.25 4.00 5.44%
DY 2.34 2.09 4.00 2.63 2.32 2.33 2.94 -14.15%
P/NAPS 4.18 4.32 4.02 4.08 4.48 4.54 4.46 -4.24%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 18/05/18 26/02/18 10/11/17 21/08/17 18/05/17 21/02/17 -
Price 26.90 26.28 25.70 21.60 24.00 24.08 24.24 -
P/RPS 0.93 0.92 0.96 0.82 0.90 0.88 1.12 -11.68%
P/EPS 25.07 29.87 16.05 12.76 23.88 23.62 25.49 -1.10%
EY 3.99 3.35 6.23 7.83 4.19 4.23 3.92 1.19%
DY 2.16 1.98 3.77 2.96 2.33 2.33 2.89 -17.68%
P/NAPS 4.54 4.56 4.25 3.62 4.46 4.55 4.54 0.00%

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