[PETDAG] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 37.06%

YoY- 33.28%

Quarter Report

Quarter 1 FY2019 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	30,293,571	29,999,149	29,384,268	28,343,620	30,068,753	29,556,565	28,696,256	3.66%
YoY %	0.98%	2.09%	3.67%	-5.74%	1.73%	3.00%	-	-
Horiz. %	105.57%	104.54%	102.40%	98.77%	104.78%	103.00%	100.00%	-
PBT	1,128,872	1,251,073	1,241,228	1,531,944	1,177,026	1,475,866	1,430,828	-14.58%
YoY %	-9.77%	0.79%	-18.98%	30.15%	-20.25%	3.15%	-	-
Horiz. %	78.90%	87.44%	86.75%	107.07%	82.26%	103.15%	100.00%	-
Tax	-291,237	-306,442	-305,302	-357,608	-315,567	-390,561	-345,102	-10.66%
YoY %	4.96%	-0.37%	14.63%	-13.32%	19.20%	-13.17%	-	-
Horiz. %	84.39%	88.80%	88.47%	103.62%	91.44%	113.17%	100.00%	-
NP	837,635	944,630	935,926	1,174,336	861,459	1,085,305	1,085,726	-15.84%
YoY %	-11.33%	0.93%	-20.30%	36.32%	-20.63%	-0.04%	-	-
Horiz. %	77.15%	87.00%	86.20%	108.16%	79.34%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,535	937,264	927,894	1,164,784	849,849	1,070,889	1,065,794	-15.34%
YoY %	-11.49%	1.01%	-20.34%	37.06%	-20.64%	0.48%	-	-
Horiz. %	77.83%	87.94%	87.06%	109.29%	79.74%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	24.49%	24.60%	23.34%	26.81%	26.46%	24.12%	-
YoY %	5.35%	-0.45%	5.40%	-12.94%	1.32%	9.70%	-	-
Horiz. %	106.97%	101.53%	101.99%	96.77%	111.15%	109.70%	100.00%	-
Total Cost	29,455,936	29,054,518	28,448,342	27,169,284	29,207,294	28,471,260	27,610,530	4.39%
YoY %	1.38%	2.13%	4.71%	-6.98%	2.59%	3.12%	-	-
Horiz. %	106.68%	105.23%	103.03%	98.40%	105.78%	103.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,980,593	6,010,396	5,911,051	5,871,312	5,901,116	6,010,396	5,891,182	1.00%
YoY %	-0.50%	1.68%	0.68%	-0.51%	-1.82%	2.02%	-	-
Horiz. %	101.52%	102.02%	100.34%	99.66%	100.17%	102.02%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	844,435	596,072	576,203	596,072	695,417	596,072	576,203	28.93%
YoY %	41.67%	3.45%	-3.33%	-14.29%	16.67%	3.45%	-	-
Horiz. %	146.55%	103.45%	100.00%	103.45%	120.69%	103.45%	100.00%	-
Div Payout %	101.80%	63.60%	62.10%	51.17%	81.83%	55.66%	54.06%	-
YoY %	60.06%	2.42%	21.36%	-37.47%	47.02%	2.96%	-	-
Horiz. %	188.31%	117.65%	114.87%	94.65%	151.37%	102.96%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	5,980,593	6,010,396	5,911,051	5,871,312	5,901,116	6,010,396	5,891,182	1.00%
YoY %	-0.50%	1.68%	0.68%	-0.51%	-1.82%	2.02%	-	-
Horiz. %	101.52%	102.02%	100.34%	99.66%	100.17%	102.02%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	2.77%	3.15%	3.19%	4.14%	2.86%	3.67%	3.78%	-
YoY %	-12.06%	-1.25%	-22.95%	44.76%	-22.07%	-2.91%	-	-
Horiz. %	73.28%	83.33%	84.39%	109.52%	75.66%	97.09%	100.00%	-
ROE	13.87%	15.59%	15.70%	19.84%	14.40%	17.82%	18.09%	-
YoY %	-11.03%	-0.70%	-20.87%	37.78%	-19.19%	-1.49%	-	-
Horiz. %	76.67%	86.18%	86.79%	109.67%	79.60%	98.51%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	3,049.32	3,019.68	2,957.79	2,853.04	3,026.69	2,975.13	2,888.53	3.66%
YoY %	0.98%	2.09%	3.67%	-5.74%	1.73%	3.00%	-	-
Horiz. %	105.57%	104.54%	102.40%	98.77%	104.78%	103.00%	100.00%	-
EPS	83.50	94.40	93.40	117.20	85.50	107.73	107.20	-15.30%
YoY %	-11.55%	1.07%	-20.31%	37.08%	-20.63%	0.49%	-	-
Horiz. %	77.89%	88.06%	87.13%	109.33%	79.76%	100.49%	100.00%	-
DPS	85.00	60.00	58.00	60.00	70.00	60.00	58.00	28.93%
YoY %	41.67%	3.45%	-3.33%	-14.29%	16.67%	3.45%	-	-
Horiz. %	146.55%	103.45%	100.00%	103.45%	120.69%	103.45%	100.00%	-
NAPS	6.02	6.05	5.95	5.91	5.94	6.05	5.93	1.00%
YoY %	-0.50%	1.68%	0.68%	-0.51%	-1.82%	2.02%	-	-
Horiz. %	101.52%	102.02%	100.34%	99.66%	100.17%	102.02%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,049.32	3,019.68	2,957.79	2,853.04	3,026.69	2,975.13	2,888.53	3.66%
YoY %	0.98%	2.09%	3.67%	-5.74%	1.73%	3.00%	-	-
Horiz. %	105.57%	104.54%	102.40%	98.77%	104.78%	103.00%	100.00%	-
EPS	83.50	94.40	93.40	117.20	85.50	107.73	107.20	-15.30%
YoY %	-11.55%	1.07%	-20.31%	37.08%	-20.63%	0.49%	-	-
Horiz. %	77.89%	88.06%	87.13%	109.33%	79.76%	100.49%	100.00%	-
DPS	85.00	60.00	58.00	60.00	70.00	60.00	58.00	28.93%
YoY %	41.67%	3.45%	-3.33%	-14.29%	16.67%	3.45%	-	-
Horiz. %	146.55%	103.45%	100.00%	103.45%	120.69%	103.45%	100.00%	-
NAPS	6.02	6.05	5.95	5.91	5.94	6.05	5.93	1.00%
YoY %	-0.50%	1.68%	0.68%	-0.51%	-1.82%	2.02%	-	-
Horiz. %	101.52%	102.02%	100.34%	99.66%	100.17%	102.02%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	23.10	23.60	25.40	25.00	26.50	26.26	24.80	-
P/RPS	0.76	0.78	0.86	0.88	0.88	0.88	0.86	-7.88%
YoY %	-2.56%	-9.30%	-2.27%	0.00%	0.00%	2.33%	-	-
Horiz. %	88.37%	90.70%	100.00%	102.33%	102.33%	102.33%	100.00%	-
P/EPS	27.66	25.01	27.19	21.32	30.98	24.36	23.12	12.65%
YoY %	10.60%	-8.02%	27.53%	-31.18%	27.18%	5.36%	-	-
Horiz. %	119.64%	108.17%	117.60%	92.21%	134.00%	105.36%	100.00%	-
EY	3.61	4.00	3.68	4.69	3.23	4.10	4.33	-11.38%
YoY %	-9.75%	8.70%	-21.54%	45.20%	-21.22%	-5.31%	-	-
Horiz. %	83.37%	92.38%	84.99%	108.31%	74.60%	94.69%	100.00%	-
DY	3.68	2.54	2.28	2.40	2.64	2.28	2.34	35.12%
YoY %	44.88%	11.40%	-5.00%	-9.09%	15.79%	-2.56%	-	-
Horiz. %	157.26%	108.55%	97.44%	102.56%	112.82%	97.44%	100.00%	-
P/NAPS	3.84	3.90	4.27	4.23	4.46	4.34	4.18	-5.48%
YoY %	-1.54%	-8.67%	0.95%	-5.16%	2.76%	3.83%	-	-
Horiz. %	91.87%	93.30%	102.15%	101.20%	106.70%	103.83%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	25/02/20	22/11/19	23/08/19	28/05/19	26/02/19	27/11/18	20/08/18	-
Price	21.40	24.10	23.26	24.72	26.80	27.10	26.90	-
P/RPS	0.70	0.80	0.79	0.87	0.89	0.91	0.93	-17.21%
YoY %	-12.50%	1.27%	-9.20%	-2.25%	-2.20%	-2.15%	-	-
Horiz. %	75.27%	86.02%	84.95%	93.55%	95.70%	97.85%	100.00%	-
P/EPS	25.63	25.54	24.90	21.08	31.33	25.14	25.07	1.47%
YoY %	0.35%	2.57%	18.12%	-32.72%	24.62%	0.28%	-	-
Horiz. %	102.23%	101.87%	99.32%	84.08%	124.97%	100.28%	100.00%	-
EY	3.90	3.91	4.02	4.74	3.19	3.98	3.99	-1.50%
YoY %	-0.26%	-2.74%	-15.19%	48.59%	-19.85%	-0.25%	-	-
Horiz. %	97.74%	97.99%	100.75%	118.80%	79.95%	99.75%	100.00%	-
DY	3.97	2.49	2.49	2.43	2.61	2.21	2.16	49.87%
YoY %	59.44%	0.00%	2.47%	-6.90%	18.10%	2.31%	-	-
Horiz. %	183.80%	115.28%	115.28%	112.50%	120.83%	102.31%	100.00%	-
P/NAPS	3.55	3.98	3.91	4.18	4.51	4.48	4.54	-15.08%
YoY %	-10.80%	1.79%	-6.46%	-7.32%	0.67%	-1.32%	-	-
Horiz. %	78.19%	87.67%	86.12%	92.07%	99.34%	98.68%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 10:40:00

EMA 5

5 Mins

SELL

2024-05-29 10:35:00

ADX

5 Mins

SELL

2024-05-29 10:30:00

EMA 5

5 Mins

BUY

2024-05-29 10:30:00

ADX

5 Mins

BUY

2024-05-29 10:20:00

ADX

5 Mins

SELL

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

492

RANHILL

RANHILL UTILITIES BERHAD

431

MPI

MALAYSIAN PACIFIC INDUSTRIES

310

HLIND

HONG LEONG INDUSTRIES BHD

296

PTRANS

PERAK TRANSIT BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

283

JCY

JCY INTERNATIONAL BERHAD

268

YTL

YTL CORPORATION BHD

216

PBBANK

PUBLIC BANK BHD

213

Daily Stocks

HSI-CXG

0.105

-0.025

195,557,000

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.465

+0.165

129,775,800

HSI-HUZ

0.255

+0.03

89,544,000

EPICON

0.28

-0.12

82,705,800

REVENUE

0.225

-0.01

75,674,100

EDUSPEC-OR

0.005

0.00

75,002,700

AHB

0.125

-0.025

70,247,000

E&O-LR

0.055

+0.01

56,261,700

SNS

0.625

0.00

38,376,500

More active Stocks

MPI

39.36

+0.48

148,400

YTLPOWR

5.23

+0.23

13,705,200

KOBAY

2.30

+0.17

8,110,800

KENERGY

0.465

+0.165

129,775,800

KGB

3.21

+0.15

2,639,200

ATECH

3.45

+0.14

1,464,300

ORIENT

6.86

+0.14

787,100

YTLPOWR-C36

1.18

+0.12

30,500

KGB-WB

1.80

+0.10

1,856,500

NOTION

1.29

+0.09

16,401,600

More gainer Stocks

DLADY

34.80

-0.62

5,300

LAGENDA

1.17

-0.49

27,819,000

KLK

21.66

-0.32

696,700

NESTLE

127.60

-0.30

3,300

TENAGA

13.08

-0.18

2,885,400

ORIENT

6.97

-0.18

1,220,900

BKAWAN

19.80

-0.18

5,700

CARLSBG

19.32

-0.16

84,500

HLIND

11.88

-0.16

22,100

ALLIANZ

22.30

-0.16

11,400

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