[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

26-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -20.64%

YoY- -46.67%

Quarter Report

Quarter 4 FY2018 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	29,999,149	29,384,268	28,343,620	30,068,753	29,556,565	28,696,256	28,280,464	4.00%
YoY %	2.09%	3.67%	-5.74%	1.73%	3.00%	1.47%	-	-
Horiz. %	106.08%	103.90%	100.22%	106.32%	104.51%	101.47%	100.00%	-
PBT	1,251,073	1,241,228	1,531,944	1,177,026	1,475,866	1,430,828	1,164,628	4.88%
YoY %	0.79%	-18.98%	30.15%	-20.25%	3.15%	22.86%	-	-
Horiz. %	107.42%	106.58%	131.54%	101.06%	126.72%	122.86%	100.00%	-
Tax	-306,442	-305,302	-357,608	-315,567	-390,561	-345,102	-283,304	5.36%
YoY %	-0.37%	14.63%	-13.32%	19.20%	-13.17%	-21.81%	-	-
Horiz. %	108.17%	107.76%	126.23%	111.39%	137.86%	121.81%	100.00%	-
NP	944,630	935,926	1,174,336	861,459	1,085,305	1,085,726	881,324	4.72%
YoY %	0.93%	-20.30%	36.32%	-20.63%	-0.04%	23.19%	-	-
Horiz. %	107.18%	106.20%	133.25%	97.75%	123.14%	123.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	937,264	927,894	1,164,784	849,849	1,070,889	1,065,794	873,912	4.77%
YoY %	1.01%	-20.34%	37.06%	-20.64%	0.48%	21.96%	-	-
Horiz. %	107.25%	106.18%	133.28%	97.25%	122.54%	121.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	24.60%	23.34%	26.81%	26.46%	24.12%	24.33%	-
YoY %	-0.45%	5.40%	-12.94%	1.32%	9.70%	-0.86%	-	-
Horiz. %	100.66%	101.11%	95.93%	110.19%	108.75%	99.14%	100.00%	-
Total Cost	29,054,518	28,448,342	27,169,284	29,207,294	28,471,260	27,610,530	27,399,140	3.98%
YoY %	2.13%	4.71%	-6.98%	2.59%	3.12%	0.77%	-	-
Horiz. %	106.04%	103.83%	99.16%	106.60%	103.91%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,010,396	5,911,051	5,871,312	5,901,116	6,010,396	5,891,182	5,722,295	3.32%
YoY %	1.68%	0.68%	-0.51%	-1.82%	2.02%	2.95%	-	-
Horiz. %	105.03%	103.30%	102.60%	103.12%	105.03%	102.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	596,072	576,203	596,072	695,417	596,072	576,203	516,596	10.00%
YoY %	3.45%	-3.33%	-14.29%	16.67%	3.45%	11.54%	-	-
Horiz. %	115.38%	111.54%	115.38%	134.62%	115.38%	111.54%	100.00%	-
Div Payout %	63.60%	62.10%	51.17%	81.83%	55.66%	54.06%	59.11%	-
YoY %	2.42%	21.36%	-37.47%	47.02%	2.96%	-8.54%	-	-
Horiz. %	107.60%	105.06%	86.57%	138.44%	94.16%	91.46%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	6,010,396	5,911,051	5,871,312	5,901,116	6,010,396	5,891,182	5,722,295	3.32%
YoY %	1.68%	0.68%	-0.51%	-1.82%	2.02%	2.95%	-	-
Horiz. %	105.03%	103.30%	102.60%	103.12%	105.03%	102.95%	100.00%	-
NOSH	993,454	993,454	993,454	993,454	993,454	993,454	993,454	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	3.15%	3.19%	4.14%	2.86%	3.67%	3.78%	3.12%	-
YoY %	-1.25%	-22.95%	44.76%	-22.07%	-2.91%	21.15%	-	-
Horiz. %	100.96%	102.24%	132.69%	91.67%	117.63%	121.15%	100.00%	-
ROE	15.59%	15.70%	19.84%	14.40%	17.82%	18.09%	15.27%	-
YoY %	-0.70%	-20.87%	37.78%	-19.19%	-1.49%	18.47%	-	-
Horiz. %	102.10%	102.82%	129.93%	94.30%	116.70%	118.47%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	3,019.68	2,957.79	2,853.04	3,026.69	2,975.13	2,888.53	2,846.68	4.00%
YoY %	2.09%	3.67%	-5.74%	1.73%	3.00%	1.47%	-	-
Horiz. %	106.08%	103.90%	100.22%	106.32%	104.51%	101.47%	100.00%	-
EPS	94.40	93.40	117.20	85.50	107.73	107.20	88.00	4.78%
YoY %	1.07%	-20.31%	37.08%	-20.63%	0.49%	21.82%	-	-
Horiz. %	107.27%	106.14%	133.18%	97.16%	122.42%	121.82%	100.00%	-
DPS	60.00	58.00	60.00	70.00	60.00	58.00	52.00	10.00%
YoY %	3.45%	-3.33%	-14.29%	16.67%	3.45%	11.54%	-	-
Horiz. %	115.38%	111.54%	115.38%	134.62%	115.38%	111.54%	100.00%	-
NAPS	6.05	5.95	5.91	5.94	6.05	5.93	5.76	3.32%
YoY %	1.68%	0.68%	-0.51%	-1.82%	2.02%	2.95%	-	-
Horiz. %	105.03%	103.30%	102.60%	103.12%	105.03%	102.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,019.68	2,957.79	2,853.04	3,026.69	2,975.13	2,888.53	2,846.68	4.00%
YoY %	2.09%	3.67%	-5.74%	1.73%	3.00%	1.47%	-	-
Horiz. %	106.08%	103.90%	100.22%	106.32%	104.51%	101.47%	100.00%	-
EPS	94.40	93.40	117.20	85.50	107.73	107.20	88.00	4.78%
YoY %	1.07%	-20.31%	37.08%	-20.63%	0.49%	21.82%	-	-
Horiz. %	107.27%	106.14%	133.18%	97.16%	122.42%	121.82%	100.00%	-
DPS	60.00	58.00	60.00	70.00	60.00	58.00	52.00	10.00%
YoY %	3.45%	-3.33%	-14.29%	16.67%	3.45%	11.54%	-	-
Horiz. %	115.38%	111.54%	115.38%	134.62%	115.38%	111.54%	100.00%	-
NAPS	6.05	5.95	5.91	5.94	6.05	5.93	5.76	3.32%
YoY %	1.68%	0.68%	-0.51%	-1.82%	2.02%	2.95%	-	-
Horiz. %	105.03%	103.30%	102.60%	103.12%	105.03%	102.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	23.60	25.40	25.00	26.50	26.26	24.80	24.88	-
P/RPS	0.78	0.86	0.88	0.88	0.88	0.86	0.87	-7.01%
YoY %	-9.30%	-2.27%	0.00%	0.00%	2.33%	-1.15%	-	-
Horiz. %	89.66%	98.85%	101.15%	101.15%	101.15%	98.85%	100.00%	-
P/EPS	25.01	27.19	21.32	30.98	24.36	23.12	28.28	-7.85%
YoY %	-8.02%	27.53%	-31.18%	27.18%	5.36%	-18.25%	-	-
Horiz. %	88.44%	96.15%	75.39%	109.55%	86.14%	81.75%	100.00%	-
EY	4.00	3.68	4.69	3.23	4.10	4.33	3.54	8.47%
YoY %	8.70%	-21.54%	45.20%	-21.22%	-5.31%	22.32%	-	-
Horiz. %	112.99%	103.95%	132.49%	91.24%	115.82%	122.32%	100.00%	-
DY	2.54	2.28	2.40	2.64	2.28	2.34	2.09	13.86%
YoY %	11.40%	-5.00%	-9.09%	15.79%	-2.56%	11.96%	-	-
Horiz. %	121.53%	109.09%	114.83%	126.32%	109.09%	111.96%	100.00%	-
P/NAPS	3.90	4.27	4.23	4.46	4.34	4.18	4.32	-6.58%
YoY %	-8.67%	0.95%	-5.16%	2.76%	3.83%	-3.24%	-	-
Horiz. %	90.28%	98.84%	97.92%	103.24%	100.46%	96.76%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	23/08/19	28/05/19	26/02/19	27/11/18	20/08/18	18/05/18	-
Price	24.10	23.26	24.72	26.80	27.10	26.90	26.28	-
P/RPS	0.80	0.79	0.87	0.89	0.91	0.93	0.92	-8.88%
YoY %	1.27%	-9.20%	-2.25%	-2.20%	-2.15%	1.09%	-	-
Horiz. %	86.96%	85.87%	94.57%	96.74%	98.91%	101.09%	100.00%	-
P/EPS	25.54	24.90	21.08	31.33	25.14	25.07	29.87	-9.90%
YoY %	2.57%	18.12%	-32.72%	24.62%	0.28%	-16.07%	-	-
Horiz. %	85.50%	83.36%	70.57%	104.89%	84.16%	83.93%	100.00%	-
EY	3.91	4.02	4.74	3.19	3.98	3.99	3.35	10.84%
YoY %	-2.74%	-15.19%	48.59%	-19.85%	-0.25%	19.10%	-	-
Horiz. %	116.72%	120.00%	141.49%	95.22%	118.81%	119.10%	100.00%	-
DY	2.49	2.49	2.43	2.61	2.21	2.16	1.98	16.49%
YoY %	0.00%	2.47%	-6.90%	18.10%	2.31%	9.09%	-	-
Horiz. %	125.76%	125.76%	122.73%	131.82%	111.62%	109.09%	100.00%	-
P/NAPS	3.98	3.91	4.18	4.51	4.48	4.54	4.56	-8.66%
YoY %	1.79%	-6.46%	-7.32%	0.67%	-1.32%	-0.44%	-	-
Horiz. %	87.28%	85.75%	91.67%	98.90%	98.25%	99.56%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 10:40:00

ADX

10 Mins

SELL

2024-05-15 09:40:00

EMA 5

5 Mins

SELL

2024-05-15 09:20:00

EMA 5

5 Mins

BUY

2024-05-15 09:15:00

ADX

5 Mins

SELL

2024-05-15 09:05:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.21

+0.25

422,551,100

SUPERMX

1.04

+0.175

248,816,900

SINKUNG

0.14

+0.01

220,072,500

CAREPLS

0.375

+0.07

203,956,900

INIX-OR

0.02

0.00

141,839,900

MYEG

1.02

+0.04

116,744,600

ICONIC

0.11

0.00

91,152,300

AHB

0.16

+0.03

81,293,300

TWL

0.03

+0.005

76,427,700

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

HARTA

3.78

+0.82

68,451,400

HEIM

24.20

+0.52

214,900

HARTA-C1W

0.515

+0.335

1,688,200

KOSSAN

2.71

+0.33

45,052,100

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

422,551,100

GREATEC

4.73

+0.20

2,367,000

F&N

32.48

+0.20

232,600

HARTA-C1X

0.35

+0.185

1,461,900

SUPERMX

1.04

+0.175

248,816,900

More gainer Stocks

MPI

32.04

-0.56

77,300

AJI

16.58

-0.30

230,800

PPB

15.36

-0.24

269,900

MSM

2.93

-0.21

6,173,200

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

233,600

SBAGAN

6.47

-0.14

87,700

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More