[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

26-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 43.66%

YoY- 110.21%

Quarter Report

Quarter 3 FY2021 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	17,119,424	7,618,323	22,505,326	15,447,970	10,247,308	5,103,318	18,710,947	-5.76%
YoY %	124.71%	-66.15%	45.68%	50.75%	100.80%	-72.73%	-	-
Horiz. %	91.49%	40.72%	120.28%	82.56%	54.77%	27.27%	100.00%	-
PBT	494,208	178,714	740,768	540,961	375,421	285,456	386,421	17.87%
YoY %	176.54%	-75.87%	36.94%	44.09%	31.52%	-26.13%	-	-
Horiz. %	127.89%	46.25%	191.70%	139.99%	97.15%	73.87%	100.00%	-
Tax	-134,444	-58,364	-209,537	-147,815	-101,892	-94,292	-114,007	11.65%
YoY %	-130.35%	72.15%	-41.76%	-45.07%	-8.06%	17.29%	-	-
Horiz. %	117.93%	51.19%	183.79%	129.65%	89.37%	82.71%	100.00%	-
NP	359,764	120,350	531,231	393,146	273,529	191,164	272,414	20.43%
YoY %	198.93%	-77.35%	35.12%	43.73%	43.09%	-29.83%	-	-
Horiz. %	132.07%	44.18%	195.01%	144.32%	100.41%	70.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	356,173	118,494	529,754	392,563	273,254	191,113	275,964	18.59%
YoY %	200.58%	-77.63%	34.95%	43.66%	42.98%	-30.75%	-	-
Horiz. %	129.07%	42.94%	191.96%	142.25%	99.02%	69.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.20%	32.66%	28.29%	27.32%	27.14%	33.03%	29.50%	-
YoY %	-16.72%	15.45%	3.55%	0.66%	-17.83%	11.97%	-	-
Horiz. %	92.20%	110.71%	95.90%	92.61%	92.00%	111.97%	100.00%	-
Total Cost	16,759,660	7,497,973	21,974,095	15,054,824	9,973,779	4,912,154	18,438,533	-6.18%
YoY %	123.52%	-65.88%	45.96%	50.94%	103.04%	-73.36%	-	-
Horiz. %	90.89%	40.66%	119.17%	81.65%	54.09%	26.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,632,884	5,444,127	5,583,211	5,632,884	5,613,015	5,672,622	5,642,818	-0.11%
YoY %	3.47%	-2.49%	-0.88%	0.35%	-1.05%	0.53%	-	-
Horiz. %	99.82%	96.48%	98.94%	99.82%	99.47%	100.53%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	158,952	49,672	695,417	437,119	238,428	139,083	377,512	-43.91%
YoY %	220.00%	-92.86%	59.09%	83.33%	71.43%	-63.16%	-	-
Horiz. %	42.11%	13.16%	184.21%	115.79%	63.16%	36.84%	100.00%	-
Div Payout %	44.63%	41.92%	131.27%	111.35%	87.26%	72.78%	136.80%	-
YoY %	6.46%	-68.07%	17.89%	27.61%	19.90%	-46.80%	-	-
Horiz. %	32.62%	30.64%	95.96%	81.40%	63.79%	53.20%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	5,632,884	5,444,127	5,583,211	5,632,884	5,613,015	5,672,622	5,642,818	-0.11%
YoY %	3.47%	-2.49%	-0.88%	0.35%	-1.05%	0.53%	-	-
Horiz. %	99.82%	96.48%	98.94%	99.82%	99.47%	100.53%	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%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	2.10%	1.58%	2.36%	2.54%	2.67%	3.75%	1.46%	-
YoY %	32.91%	-33.05%	-7.09%	-4.87%	-28.80%	156.85%	-	-
Horiz. %	143.84%	108.22%	161.64%	173.97%	182.88%	256.85%	100.00%	-
ROE	6.32%	2.18%	9.49%	6.97%	4.87%	3.37%	4.89%	-
YoY %	189.91%	-77.03%	36.15%	43.12%	44.51%	-31.08%	-	-
Horiz. %	129.24%	44.58%	194.07%	142.54%	99.59%	68.92%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	1,723.22	766.85	2,265.36	1,554.98	1,031.48	513.69	1,883.42	-5.76%
YoY %	124.71%	-66.15%	45.68%	50.75%	100.80%	-72.73%	-	-
Horiz. %	91.49%	40.72%	120.28%	82.56%	54.77%	27.27%	100.00%	-
EPS	35.90	11.90	53.30	39.50	27.50	19.20	27.80	18.64%
YoY %	201.68%	-77.67%	34.94%	43.64%	43.23%	-30.94%	-	-
Horiz. %	129.14%	42.81%	191.73%	142.09%	98.92%	69.06%	100.00%	-
DPS	16.00	5.00	70.00	44.00	24.00	14.00	38.00	-43.91%
YoY %	220.00%	-92.86%	59.09%	83.33%	71.43%	-63.16%	-	-
Horiz. %	42.11%	13.16%	184.21%	115.79%	63.16%	36.84%	100.00%	-
NAPS	5.67	5.48	5.62	5.67	5.65	5.71	5.68	-0.11%
YoY %	3.47%	-2.49%	-0.88%	0.35%	-1.05%	0.53%	-	-
Horiz. %	99.82%	96.48%	98.94%	99.82%	99.47%	100.53%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	1,721.47	766.07	2,263.06	1,553.40	1,030.44	513.17	1,881.51	-5.76%
YoY %	124.71%	-66.15%	45.68%	50.75%	100.80%	-72.73%	-	-
Horiz. %	91.49%	40.72%	120.28%	82.56%	54.77%	27.27%	100.00%	-
EPS	35.82	11.92	53.27	39.47	27.48	19.22	27.75	18.60%
YoY %	200.50%	-77.62%	34.96%	43.63%	42.98%	-30.74%	-	-
Horiz. %	129.08%	42.95%	191.96%	142.23%	99.03%	69.26%	100.00%	-
DPS	15.98	4.99	69.93	43.96	23.98	13.99	37.96	-43.91%
YoY %	220.24%	-92.86%	59.08%	83.32%	71.41%	-63.15%	-	-
Horiz. %	42.10%	13.15%	184.22%	115.81%	63.17%	36.85%	100.00%	-
NAPS	5.6642	5.4744	5.6143	5.6642	5.6443	5.7042	5.6742	-0.11%
YoY %	3.47%	-2.49%	-0.88%	0.35%	-1.05%	0.53%	-	-
Horiz. %	99.82%	96.48%	98.94%	99.82%	99.47%	100.53%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	21.12	20.42	20.60	19.12	18.60	20.04	21.40	-
P/RPS	1.23	2.66	0.91	1.23	1.80	3.90	1.14	5.21%
YoY %	-53.76%	192.31%	-26.02%	-31.67%	-53.85%	242.11%	-	-
Horiz. %	107.89%	233.33%	79.82%	107.89%	157.89%	342.11%	100.00%	-
P/EPS	58.91	171.20	38.63	48.39	67.62	104.17	77.04	-16.42%
YoY %	-65.59%	343.18%	-20.17%	-28.44%	-35.09%	35.22%	-	-
Horiz. %	76.47%	222.22%	50.14%	62.81%	87.77%	135.22%	100.00%	-
EY	1.70	0.58	2.59	2.07	1.48	0.96	1.30	19.64%
YoY %	193.10%	-77.61%	25.12%	39.86%	54.17%	-26.15%	-	-
Horiz. %	130.77%	44.62%	199.23%	159.23%	113.85%	73.85%	100.00%	-
DY	0.76	0.24	3.40	2.30	1.29	0.70	1.78	-43.38%
YoY %	216.67%	-92.94%	47.83%	78.29%	84.29%	-60.67%	-	-
Horiz. %	42.70%	13.48%	191.01%	129.21%	72.47%	39.33%	100.00%	-
P/NAPS	3.72	3.73	3.67	3.37	3.29	3.51	3.77	-0.88%
YoY %	-0.27%	1.63%	8.90%	2.43%	-6.27%	-6.90%	-	-
Horiz. %	98.67%	98.94%	97.35%	89.39%	87.27%	93.10%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	26/05/22	22/02/22	26/11/21	23/08/21	25/05/21	19/02/21	-
Price	21.94	21.12	19.98	19.90	18.80	18.82	19.20	-
P/RPS	1.27	2.75	0.88	1.28	1.82	3.66	1.02	15.78%
YoY %	-53.82%	212.50%	-31.25%	-29.67%	-50.27%	258.82%	-	-
Horiz. %	124.51%	269.61%	86.27%	125.49%	178.43%	358.82%	100.00%	-
P/EPS	61.20	177.07	37.47	50.36	68.35	97.83	69.12	-7.81%
YoY %	-65.44%	372.56%	-25.60%	-26.32%	-30.13%	41.54%	-	-
Horiz. %	88.54%	256.18%	54.21%	72.86%	98.89%	141.54%	100.00%	-
EY	1.63	0.56	2.67	1.99	1.46	1.02	1.45	8.13%
YoY %	191.07%	-79.03%	34.17%	36.30%	43.14%	-29.66%	-	-
Horiz. %	112.41%	38.62%	184.14%	137.24%	100.69%	70.34%	100.00%	-
DY	0.73	0.24	3.50	2.21	1.28	0.74	1.98	-48.67%
YoY %	204.17%	-93.14%	58.37%	72.66%	72.97%	-62.63%	-	-
Horiz. %	36.87%	12.12%	176.77%	111.62%	64.65%	37.37%	100.00%	-
P/NAPS	3.87	3.85	3.56	3.51	3.33	3.30	3.38	9.47%
YoY %	0.52%	8.15%	1.42%	5.41%	0.91%	-2.37%	-	-
Horiz. %	114.50%	113.91%	105.33%	103.85%	98.52%	97.63%	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