[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

07-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 119.71%

YoY- -21.53%

Quarter Report

Quarter 2 FY2014 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	6,101,188	32,340,998	24,888,180	16,661,532	8,293,564	32,341,922	23,955,934	-59.85%
YoY %	-81.13%	29.95%	49.38%	100.90%	-74.36%	35.01%	-	-
Horiz. %	25.47%	135.00%	103.89%	69.55%	34.62%	135.01%	100.00%	-
PBT	283,797	709,292	697,553	473,924	223,137	1,109,441	915,657	-54.23%
YoY %	-59.99%	1.68%	47.19%	112.39%	-79.89%	21.16%	-	-
Horiz. %	30.99%	77.46%	76.18%	51.76%	24.37%	121.16%	100.00%	-
Tax	-76,268	-201,142	-190,028	-128,307	-65,944	-290,461	-249,246	-54.62%
YoY %	62.08%	-5.85%	-48.10%	-94.57%	77.30%	-16.54%	-	-
Horiz. %	30.60%	80.70%	76.24%	51.48%	26.46%	116.54%	100.00%	-
NP	207,529	508,150	507,525	345,617	157,193	818,980	666,411	-54.08%
YoY %	-59.16%	0.12%	46.85%	119.87%	-80.81%	22.89%	-	-
Horiz. %	31.14%	76.25%	76.16%	51.86%	23.59%	122.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,768	501,572	501,127	340,728	155,079	811,753	660,433	-54.07%
YoY %	-58.98%	0.09%	47.08%	119.71%	-80.90%	22.91%	-	-
Horiz. %	31.16%	75.95%	75.88%	51.59%	23.48%	122.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.87%	28.36%	27.24%	27.07%	29.55%	26.18%	27.22%	-
YoY %	-5.25%	4.11%	0.63%	-8.39%	12.87%	-3.82%	-	-
Horiz. %	98.71%	104.19%	100.07%	99.45%	108.56%	96.18%	100.00%	-
Total Cost	5,893,659	31,832,848	24,380,655	16,315,915	8,136,371	31,522,942	23,289,523	-60.02%
YoY %	-81.49%	30.57%	49.43%	100.53%	-74.19%	35.35%	-	-
Horiz. %	25.31%	136.68%	104.69%	70.06%	34.94%	135.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,748,710	4,748,710	4,857,989	4,828,186	476,857,920	478,844,828	4,818,251	-0.96%
YoY %	0.00%	-2.25%	0.62%	-98.99%	-0.41%	9,838.15%	-	-
Horiz. %	98.56%	98.56%	100.82%	100.21%	9,896.91%	9,938.15%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	119,214	596,072	377,512	258,298	119,214	695,417	521,563	-62.65%
YoY %	-80.00%	57.89%	46.15%	116.67%	-82.86%	33.33%	-	-
Horiz. %	22.86%	114.29%	72.38%	49.52%	22.86%	133.33%	100.00%	-
Div Payout %	57.94%	118.84%	75.33%	75.81%	76.87%	85.67%	78.97%	-
YoY %	-51.25%	57.76%	-0.63%	-1.38%	-10.27%	8.48%	-	-
Horiz. %	73.37%	150.49%	95.39%	96.00%	97.34%	108.48%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	4,748,710	4,748,710	4,857,989	4,828,186	476,857,920	478,844,828	4,818,251	-0.96%
YoY %	0.00%	-2.25%	0.62%	-98.99%	-0.41%	9,838.15%	-	-
Horiz. %	98.56%	98.56%	100.82%	100.21%	9,896.91%	9,938.15%	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%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	3.40%	1.57%	2.04%	2.07%	1.90%	2.53%	2.78%	-
YoY %	116.56%	-23.04%	-1.45%	8.95%	-24.90%	-8.99%	-	-
Horiz. %	122.30%	56.47%	73.38%	74.46%	68.35%	91.01%	100.00%	-
ROE	4.33%	10.56%	10.32%	7.06%	0.03%	0.17%	13.71%	-
YoY %	-59.00%	2.33%	46.18%	23,433.33%	-82.35%	-98.76%	-	-
Horiz. %	31.58%	77.02%	75.27%	51.50%	0.22%	1.24%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	614.14	3,255.41	2,505.22	1,677.13	834.82	3,255.50	2,411.38	-59.85%
YoY %	-81.13%	29.95%	49.38%	100.90%	-74.36%	35.01%	-	-
Horiz. %	25.47%	135.00%	103.89%	69.55%	34.62%	135.01%	100.00%	-
EPS	20.70	50.50	50.40	34.30	15.60	81.70	66.50	-54.10%
YoY %	-59.01%	0.20%	46.94%	119.87%	-80.91%	22.86%	-	-
Horiz. %	31.13%	75.94%	75.79%	51.58%	23.46%	122.86%	100.00%	-
DPS	12.00	60.00	38.00	26.00	12.00	70.00	52.50	-62.64%
YoY %	-80.00%	57.89%	46.15%	116.67%	-82.86%	33.33%	-	-
Horiz. %	22.86%	114.29%	72.38%	49.52%	22.86%	133.33%	100.00%	-
NAPS	4.78	4.78	4.89	4.86	480.00	482.00	4.85	-0.96%
YoY %	0.00%	-2.25%	0.62%	-98.99%	-0.41%	9,838.14%	-	-
Horiz. %	98.56%	98.56%	100.82%	100.21%	9,896.91%	9,938.14%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	614.14	3,255.41	2,505.22	1,677.13	834.82	3,255.50	2,411.38	-59.85%
YoY %	-81.13%	29.95%	49.38%	100.90%	-74.36%	35.01%	-	-
Horiz. %	25.47%	135.00%	103.89%	69.55%	34.62%	135.01%	100.00%	-
EPS	20.70	50.50	50.40	34.30	15.60	81.70	66.50	-54.10%
YoY %	-59.01%	0.20%	46.94%	119.87%	-80.91%	22.86%	-	-
Horiz. %	31.13%	75.94%	75.79%	51.58%	23.46%	122.86%	100.00%	-
DPS	12.00	60.00	38.00	26.00	12.00	70.00	52.50	-62.64%
YoY %	-80.00%	57.89%	46.15%	116.67%	-82.86%	33.33%	-	-
Horiz. %	22.86%	114.29%	72.38%	49.52%	22.86%	133.33%	100.00%	-
NAPS	4.78	4.78	4.89	4.86	480.00	482.00	4.85	-0.96%
YoY %	0.00%	-2.25%	0.62%	-98.99%	-0.41%	9,838.14%	-	-
Horiz. %	98.56%	98.56%	100.82%	100.21%	9,896.91%	9,938.14%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	20.00	17.12	20.00	24.04	30.70	31.44	29.00	-
P/RPS	3.26	0.53	0.80	1.43	3.68	0.97	1.20	94.81%
YoY %	515.09%	-33.75%	-44.06%	-61.14%	279.38%	-19.17%	-	-
Horiz. %	271.67%	44.17%	66.67%	119.17%	306.67%	80.83%	100.00%	-
P/EPS	96.56	33.91	39.65	70.09	196.67	38.48	43.62	69.93%
YoY %	184.75%	-14.48%	-43.43%	-64.36%	411.10%	-11.78%	-	-
Horiz. %	221.37%	77.74%	90.90%	160.68%	450.87%	88.22%	100.00%	-
EY	1.04	2.95	2.52	1.43	0.51	2.60	2.29	-40.94%
YoY %	-64.75%	17.06%	76.22%	180.39%	-80.38%	13.54%	-	-
Horiz. %	45.41%	128.82%	110.04%	62.45%	22.27%	113.54%	100.00%	-
DY	0.60	3.50	1.90	1.08	0.39	2.23	1.81	-52.13%
YoY %	-82.86%	84.21%	75.93%	176.92%	-82.51%	23.20%	-	-
Horiz. %	33.15%	193.37%	104.97%	59.67%	21.55%	123.20%	100.00%	-
P/NAPS	4.18	3.58	4.09	4.95	0.06	0.07	5.98	-21.25%
YoY %	16.76%	-12.47%	-17.37%	8,150.00%	-14.29%	-98.83%	-	-
Horiz. %	69.90%	59.87%	68.39%	82.78%	1.00%	1.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	11/05/15	12/02/15	04/11/14	07/08/14	06/05/14	06/02/14	31/10/13	-
Price	21.64	17.00	20.50	20.00	30.24	30.50	30.60	-
P/RPS	3.52	0.52	0.82	1.19	3.62	0.94	1.27	97.43%
YoY %	576.92%	-36.59%	-31.09%	-67.13%	285.11%	-25.98%	-	-
Horiz. %	277.17%	40.94%	64.57%	93.70%	285.04%	74.02%	100.00%	-
P/EPS	104.48	33.67	40.64	58.31	193.72	37.33	46.03	72.80%
YoY %	210.31%	-17.15%	-30.30%	-69.90%	418.94%	-18.90%	-	-
Horiz. %	226.98%	73.15%	88.29%	126.68%	420.86%	81.10%	100.00%	-
EY	0.96	2.97	2.46	1.71	0.52	2.68	2.17	-41.96%
YoY %	-67.68%	20.73%	43.86%	228.85%	-80.60%	23.50%	-	-
Horiz. %	44.24%	136.87%	113.36%	78.80%	23.96%	123.50%	100.00%	-
DY	0.55	3.53	1.85	1.30	0.40	2.30	1.72	-53.27%
YoY %	-84.42%	90.81%	42.31%	225.00%	-82.61%	33.72%	-	-
Horiz. %	31.98%	205.23%	107.56%	75.58%	23.26%	133.72%	100.00%	-
P/NAPS	4.53	3.56	4.19	4.12	0.06	0.06	6.31	-19.83%
YoY %	27.25%	-15.04%	1.70%	6,766.67%	0.00%	-99.05%	-	-
Horiz. %	71.79%	56.42%	66.40%	65.29%	0.95%	0.95%	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 - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-11 16:00:00

EMA 5

10 Mins

BUY

2024-06-11 15:50:00

ADX

10 Mins

BUY

2024-06-11 15:40:00

EMA 5

5 Mins

BUY

2024-06-11 15:40:00

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

480

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

295

PTRANS

PERAK TRANSIT BERHAD

274

SNS

SNS NETWORK TECHNOLOGY BERHAD

266

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

DNEX

DAGANG NEXCHANGE BERHAD

216

GENTING

GENTING BHD

211

NOTION

NOTION VTEC BHD

208

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

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