[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 42.98%
YoY- 1154.59%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 7,618,323 22,505,326 15,447,970 10,247,308 5,103,318 18,710,947 14,316,139 -34.35%
PBT 178,714 740,768 540,961 375,421 285,456 386,421 271,030 -24.26%
Tax -58,364 -209,537 -147,815 -101,892 -94,292 -114,007 -86,259 -22.94%
NP 120,350 531,231 393,146 273,529 191,164 272,414 184,771 -24.87%
-
NP to SH 118,494 529,754 392,563 273,254 191,113 275,964 186,750 -26.18%
-
Tax Rate 32.66% 28.29% 27.32% 27.14% 33.03% 29.50% 31.83% -
Total Cost 7,497,973 21,974,095 15,054,824 9,973,779 4,912,154 18,438,533 14,131,368 -34.48%
-
Net Worth 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 5,662,687 -2.59%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 49,672 695,417 437,119 238,428 139,083 377,512 208,625 -61.61%
Div Payout % 41.92% 131.27% 111.35% 87.26% 72.78% 136.80% 111.71% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 5,662,687 -2.59%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.58% 2.36% 2.54% 2.67% 3.75% 1.46% 1.29% -
ROE 2.18% 9.49% 6.97% 4.87% 3.37% 4.89% 3.30% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 766.85 2,265.36 1,554.98 1,031.48 513.69 1,883.42 1,441.05 -34.35%
EPS 11.90 53.30 39.50 27.50 19.20 27.80 18.80 -26.29%
DPS 5.00 70.00 44.00 24.00 14.00 38.00 21.00 -61.61%
NAPS 5.48 5.62 5.67 5.65 5.71 5.68 5.70 -2.59%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 766.07 2,263.06 1,553.40 1,030.44 513.17 1,881.51 1,439.59 -34.35%
EPS 11.92 53.27 39.47 27.48 19.22 27.75 18.78 -26.16%
DPS 4.99 69.93 43.96 23.98 13.99 37.96 20.98 -61.64%
NAPS 5.4744 5.6143 5.6642 5.6443 5.7042 5.6742 5.6942 -2.59%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 20.42 20.60 19.12 18.60 20.04 21.40 19.74 -
P/RPS 2.66 0.91 1.23 1.80 3.90 1.14 1.37 55.69%
P/EPS 171.20 38.63 48.39 67.62 104.17 77.04 105.01 38.56%
EY 0.58 2.59 2.07 1.48 0.96 1.30 0.95 -28.05%
DY 0.24 3.40 2.30 1.29 0.70 1.78 1.06 -62.88%
P/NAPS 3.73 3.67 3.37 3.29 3.51 3.77 3.46 5.14%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 22/02/22 26/11/21 23/08/21 25/05/21 19/02/21 17/11/20 -
Price 21.12 19.98 19.90 18.80 18.82 19.20 19.50 -
P/RPS 2.75 0.88 1.28 1.82 3.66 1.02 1.35 60.76%
P/EPS 177.07 37.47 50.36 68.35 97.83 69.12 103.73 42.87%
EY 0.56 2.67 1.99 1.46 1.02 1.45 0.96 -30.20%
DY 0.24 3.50 2.21 1.28 0.74 1.98 1.08 -63.34%
P/NAPS 3.85 3.56 3.51 3.33 3.30 3.38 3.42 8.22%

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