[PETDAG] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 177.01%
YoY- 749.54%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 22,505,326 20,597,293 20,494,616 20,413,272 18,710,947 19,088,185 18,971,322 12.02%
PBT 740,768 721,281 750,842 1,141,824 386,421 361,373 -34,522 -
Tax -209,537 -197,086 -203,784 -377,168 -114,007 -115,012 -17,532 420.38%
NP 531,231 524,194 547,058 764,656 272,414 246,361 -52,054 -
-
NP to SH 529,754 523,417 546,508 764,452 275,964 249,000 -51,822 -
-
Tax Rate 28.29% 27.32% 27.14% 33.03% 29.50% 31.83% - -
Total Cost 21,974,095 20,073,098 19,947,558 19,648,616 18,438,533 18,841,824 19,023,376 10.06%
-
Net Worth 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 5,662,687 5,503,735 0.95%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 695,417 582,826 476,857 556,334 377,512 278,167 198,690 129.99%
Div Payout % 131.27% 111.35% 87.26% 72.78% 136.80% 111.71% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 5,662,687 5,503,735 0.95%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.36% 2.54% 2.67% 3.75% 1.46% 1.29% -0.27% -
ROE 9.49% 9.29% 9.74% 13.48% 4.89% 4.40% -0.94% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2,265.36 2,073.30 2,062.97 2,054.78 1,883.42 1,921.40 1,909.63 12.02%
EPS 53.30 52.67 55.00 76.80 27.80 25.07 -5.20 -
DPS 70.00 58.67 48.00 56.00 38.00 28.00 20.00 129.99%
NAPS 5.62 5.67 5.65 5.71 5.68 5.70 5.54 0.95%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2,263.06 2,071.20 2,060.87 2,052.69 1,881.51 1,919.45 1,907.70 12.02%
EPS 53.27 52.63 54.96 76.87 27.75 25.04 -5.21 -
DPS 69.93 58.61 47.95 55.94 37.96 27.97 19.98 129.99%
NAPS 5.6143 5.6642 5.6443 5.7042 5.6742 5.6942 5.5344 0.95%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 20.60 19.12 18.60 20.04 21.40 19.74 20.60 -
P/RPS 0.91 0.92 0.90 0.98 1.14 1.03 1.08 -10.76%
P/EPS 38.63 36.29 33.81 26.04 77.04 78.76 -394.91 -
EY 2.59 2.76 2.96 3.84 1.30 1.27 -0.25 -
DY 3.40 3.07 2.58 2.79 1.78 1.42 0.97 130.22%
P/NAPS 3.67 3.37 3.29 3.51 3.77 3.46 3.72 -0.89%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 26/11/21 23/08/21 25/05/21 19/02/21 17/11/20 25/08/20 -
Price 19.98 19.90 18.80 18.82 19.20 19.50 21.22 -
P/RPS 0.88 0.96 0.91 0.92 1.02 1.01 1.11 -14.30%
P/EPS 37.47 37.77 34.18 24.46 69.12 77.80 -406.80 -
EY 2.67 2.65 2.93 4.09 1.45 1.29 -0.25 -
DY 3.50 2.95 2.55 2.98 1.98 1.44 0.94 139.65%
P/NAPS 3.56 3.51 3.33 3.30 3.38 3.42 3.83 -4.74%

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