[PETDAG] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 18.32%
YoY- 61.03%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 35,115,950 34,581,832 36,748,896 36,333,489 34,238,848 30,473,292 22,505,326 34.63%
PBT 1,568,108 1,635,460 1,135,035 1,191,132 988,416 714,856 740,768 65.09%
Tax -401,978 -409,984 -347,197 -338,870 -268,888 -233,456 -209,537 54.57%
NP 1,166,130 1,225,476 787,838 852,261 719,528 481,400 531,231 69.14%
-
NP to SH 1,155,096 1,207,352 776,595 842,850 712,346 473,976 529,754 68.38%
-
Tax Rate 25.63% 25.07% 30.59% 28.45% 27.20% 32.66% 28.29% -
Total Cost 33,949,820 33,356,356 35,961,058 35,481,228 33,519,320 29,991,892 21,974,095 33.75%
-
Net Worth 5,771,967 5,642,818 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 2.24%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 655,679 596,072 755,025 476,857 317,905 198,690 695,417 -3.85%
Div Payout % 56.76% 49.37% 97.22% 56.58% 44.63% 41.92% 131.27% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,771,967 5,642,818 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 2.24%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.32% 3.54% 2.14% 2.35% 2.10% 1.58% 2.36% -
ROE 20.01% 21.40% 13.52% 14.53% 12.65% 8.71% 9.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3,534.73 3,480.97 3,699.10 3,657.29 3,446.45 3,067.41 2,265.36 34.63%
EPS 116.20 121.60 78.20 84.80 71.80 47.60 53.30 68.37%
DPS 66.00 60.00 76.00 48.00 32.00 20.00 70.00 -3.85%
NAPS 5.81 5.68 5.78 5.84 5.67 5.48 5.62 2.24%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3,531.15 3,477.44 3,695.35 3,653.58 3,442.95 3,064.30 2,263.06 34.63%
EPS 116.15 121.41 78.09 84.75 71.63 47.66 53.27 68.38%
DPS 65.93 59.94 75.92 47.95 31.97 19.98 69.93 -3.86%
NAPS 5.8041 5.6742 5.7741 5.8341 5.6642 5.4744 5.6143 2.24%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 22.20 21.34 23.00 20.02 21.12 20.42 20.60 -
P/RPS 0.63 0.61 0.62 0.55 0.61 0.67 0.91 -21.79%
P/EPS 19.09 17.56 29.42 23.60 29.45 42.80 38.63 -37.57%
EY 5.24 5.69 3.40 4.24 3.40 2.34 2.59 60.17%
DY 2.97 2.81 3.30 2.40 1.52 0.98 3.40 -8.64%
P/NAPS 3.82 3.76 3.98 3.43 3.72 3.73 3.67 2.71%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 22/05/23 22/02/23 25/11/22 24/08/22 26/05/22 22/02/22 -
Price 21.60 22.40 22.12 22.08 21.94 21.12 19.98 -
P/RPS 0.61 0.64 0.60 0.60 0.64 0.69 0.88 -21.72%
P/EPS 18.58 18.43 28.30 26.03 30.60 44.27 37.47 -37.43%
EY 5.38 5.43 3.53 3.84 3.27 2.26 2.67 59.73%
DY 3.06 2.68 3.44 2.17 1.46 0.95 3.50 -8.58%
P/NAPS 3.72 3.94 3.83 3.78 3.87 3.85 3.56 2.98%

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