[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

22-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 1.21%

YoY- 91.96%

Quarter Report

Quarter 4 FY2021 Financial Results .pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Annualized Quarter Result
Revenue	36,333,489	34,238,848	30,473,292	22,505,326	20,597,293	20,494,616	20,413,272	46.81%
YoY %	6.12%	12.36%	35.40%	9.26%	0.50%	0.40%	-	-
Horiz. %	177.99%	167.73%	149.28%	110.25%	100.90%	100.40%	100.00%	-
PBT	1,191,132	988,416	714,856	740,768	721,281	750,842	1,141,824	2.85%
YoY %	20.51%	38.27%	-3.50%	2.70%	-3.94%	-34.24%	-	-
Horiz. %	104.32%	86.56%	62.61%	64.88%	63.17%	65.76%	100.00%	-
Tax	-338,870	-268,888	-233,456	-209,537	-197,086	-203,784	-377,168	-6.88%
YoY %	-26.03%	-15.18%	-11.42%	-6.32%	3.29%	45.97%	-	-
Horiz. %	89.85%	71.29%	61.90%	55.56%	52.25%	54.03%	100.00%	-
NP	852,261	719,528	481,400	531,231	524,194	547,058	764,656	7.49%
YoY %	18.45%	49.47%	-9.38%	1.34%	-4.18%	-28.46%	-	-
Horiz. %	111.46%	94.10%	62.96%	69.47%	68.55%	71.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	842,850	712,346	473,976	529,754	523,417	546,508	764,452	6.71%
YoY %	18.32%	50.29%	-10.53%	1.21%	-4.23%	-28.51%	-	-
Horiz. %	110.26%	93.18%	62.00%	69.30%	68.47%	71.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.45%	27.20%	32.66%	28.29%	27.32%	27.14%	33.03%	-
YoY %	4.60%	-16.72%	15.45%	3.55%	0.66%	-17.83%	-	-
Horiz. %	86.13%	82.35%	98.88%	85.65%	82.71%	82.17%	100.00%	-
Total Cost	35,481,228	33,519,320	29,991,892	21,974,095	20,073,098	19,947,558	19,648,616	48.23%
YoY %	5.85%	11.76%	36.49%	9.47%	0.63%	1.52%	-	-
Horiz. %	180.58%	170.59%	152.64%	111.84%	102.16%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,801,771	5,632,884	5,444,127	5,583,211	5,632,884	5,613,015	5,672,622	1.51%
YoY %	3.00%	3.47%	-2.49%	-0.88%	0.35%	-1.05%	-	-
Horiz. %	102.28%	99.30%	95.97%	98.42%	99.30%	98.95%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	476,857	317,905	198,690	695,417	582,826	476,857	556,334	-9.75%
YoY %	50.00%	60.00%	-71.43%	19.32%	22.22%	-14.29%	-	-
Horiz. %	85.71%	57.14%	35.71%	125.00%	104.76%	85.71%	100.00%	-
Div Payout %	56.58%	44.63%	41.92%	131.27%	111.35%	87.26%	72.78%	-
YoY %	26.78%	6.46%	-68.07%	17.89%	27.61%	19.90%	-	-
Horiz. %	77.74%	61.32%	57.60%	180.37%	153.00%	119.90%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	5,801,771	5,632,884	5,444,127	5,583,211	5,632,884	5,613,015	5,672,622	1.51%
YoY %	3.00%	3.47%	-2.49%	-0.88%	0.35%	-1.05%	-	-
Horiz. %	102.28%	99.30%	95.97%	98.42%	99.30%	98.95%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	2.35%	2.10%	1.58%	2.36%	2.54%	2.67%	3.75%	-
YoY %	11.90%	32.91%	-33.05%	-7.09%	-4.87%	-28.80%	-	-
Horiz. %	62.67%	56.00%	42.13%	62.93%	67.73%	71.20%	100.00%	-
ROE	14.53%	12.65%	8.71%	9.49%	9.29%	9.74%	13.48%	-
YoY %	14.86%	45.24%	-8.22%	2.15%	-4.62%	-27.74%	-	-
Horiz. %	107.79%	93.84%	64.61%	70.40%	68.92%	72.26%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	3,657.29	3,446.45	3,067.41	2,265.36	2,073.30	2,062.97	2,054.78	46.81%
YoY %	6.12%	12.36%	35.40%	9.26%	0.50%	0.40%	-	-
Horiz. %	177.99%	167.73%	149.28%	110.25%	100.90%	100.40%	100.00%	-
EPS	84.80	71.80	47.60	53.30	52.67	55.00	76.80	6.82%
YoY %	18.11%	50.84%	-10.69%	1.20%	-4.24%	-28.39%	-	-
Horiz. %	110.42%	93.49%	61.98%	69.40%	68.58%	71.61%	100.00%	-
DPS	48.00	32.00	20.00	70.00	58.67	48.00	56.00	-9.75%
YoY %	50.00%	60.00%	-71.43%	19.31%	22.23%	-14.29%	-	-
Horiz. %	85.71%	57.14%	35.71%	125.00%	104.77%	85.71%	100.00%	-
NAPS	5.84	5.67	5.48	5.62	5.67	5.65	5.71	1.51%
YoY %	3.00%	3.47%	-2.49%	-0.88%	0.35%	-1.05%	-	-
Horiz. %	102.28%	99.30%	95.97%	98.42%	99.30%	98.95%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,653.58	3,442.95	3,064.30	2,263.06	2,071.20	2,060.87	2,052.69	46.81%
YoY %	6.12%	12.36%	35.41%	9.26%	0.50%	0.40%	-	-
Horiz. %	177.99%	167.73%	149.28%	110.25%	100.90%	100.40%	100.00%	-
EPS	84.75	71.63	47.66	53.27	52.63	54.96	76.87	6.71%
YoY %	18.32%	50.29%	-10.53%	1.22%	-4.24%	-28.50%	-	-
Horiz. %	110.25%	93.18%	62.00%	69.30%	68.47%	71.50%	100.00%	-
DPS	47.95	31.97	19.98	69.93	58.61	47.95	55.94	-9.75%
YoY %	49.98%	60.01%	-71.43%	19.31%	22.23%	-14.28%	-	-
Horiz. %	85.72%	57.15%	35.72%	125.01%	104.77%	85.72%	100.00%	-
NAPS	5.8341	5.6642	5.4744	5.6143	5.6642	5.6443	5.7042	1.51%
YoY %	3.00%	3.47%	-2.49%	-0.88%	0.35%	-1.05%	-	-
Horiz. %	102.28%	99.30%	95.97%	98.42%	99.30%	98.95%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	20.02	21.12	20.42	20.60	19.12	18.60	20.04	-
P/RPS	0.55	0.61	0.67	0.91	0.92	0.90	0.98	-31.93%
YoY %	-9.84%	-8.96%	-26.37%	-1.09%	2.22%	-8.16%	-	-
Horiz. %	56.12%	62.24%	68.37%	92.86%	93.88%	91.84%	100.00%	-
P/EPS	23.60	29.45	42.80	38.63	36.29	33.81	26.04	-6.34%
YoY %	-19.86%	-31.19%	10.79%	6.45%	7.34%	29.84%	-	-
Horiz. %	90.63%	113.10%	164.36%	148.35%	139.36%	129.84%	100.00%	-
EY	4.24	3.40	2.34	2.59	2.76	2.96	3.84	6.82%
YoY %	24.71%	45.30%	-9.65%	-6.16%	-6.76%	-22.92%	-	-
Horiz. %	110.42%	88.54%	60.94%	67.45%	71.88%	77.08%	100.00%	-
DY	2.40	1.52	0.98	3.40	3.07	2.58	2.79	-9.54%
YoY %	57.89%	55.10%	-71.18%	10.75%	18.99%	-7.53%	-	-
Horiz. %	86.02%	54.48%	35.13%	121.86%	110.04%	92.47%	100.00%	-
P/NAPS	3.43	3.72	3.73	3.67	3.37	3.29	3.51	-1.52%
YoY %	-7.80%	-0.27%	1.63%	8.90%	2.43%	-6.27%	-	-
Horiz. %	97.72%	105.98%	106.27%	104.56%	96.01%	93.73%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	24/08/22	26/05/22	22/02/22	26/11/21	23/08/21	25/05/21	-
Price	22.08	21.94	21.12	19.98	19.90	18.80	18.82	-
P/RPS	0.60	0.64	0.69	0.88	0.96	0.91	0.92	-24.77%
YoY %	-6.25%	-7.25%	-21.59%	-8.33%	5.49%	-1.09%	-	-
Horiz. %	65.22%	69.57%	75.00%	95.65%	104.35%	98.91%	100.00%	-
P/EPS	26.03	30.60	44.27	37.47	37.77	34.18	24.46	4.23%
YoY %	-14.93%	-30.88%	18.15%	-0.79%	10.50%	39.74%	-	-
Horiz. %	106.42%	125.10%	180.99%	153.19%	154.42%	139.74%	100.00%	-
EY	3.84	3.27	2.26	2.67	2.65	2.93	4.09	-4.11%
YoY %	17.43%	44.69%	-15.36%	0.75%	-9.56%	-28.36%	-	-
Horiz. %	93.89%	79.95%	55.26%	65.28%	64.79%	71.64%	100.00%	-
DY	2.17	1.46	0.95	3.50	2.95	2.55	2.98	-19.04%
YoY %	48.63%	53.68%	-72.86%	18.64%	15.69%	-14.43%	-	-
Horiz. %	72.82%	48.99%	31.88%	117.45%	98.99%	85.57%	100.00%	-
P/NAPS	3.78	3.87	3.85	3.56	3.51	3.33	3.30	9.46%
YoY %	-2.33%	0.52%	8.15%	1.42%	5.41%	0.91%	-	-
Horiz. %	114.55%	117.27%	116.67%	107.88%	106.36%	100.91%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos