[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 77.48%
YoY- 61.03%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 17,557,975 8,645,458 36,748,896 27,250,117 17,119,424 7,618,323 22,505,326 -15.29%
PBT 784,054 408,865 1,135,035 893,349 494,208 178,714 740,768 3.86%
Tax -200,989 -102,496 -347,197 -254,153 -134,444 -58,364 -209,537 -2.74%
NP 583,065 306,369 787,838 639,196 359,764 120,350 531,231 6.42%
-
NP to SH 577,548 301,838 776,595 632,138 356,173 118,494 529,754 5.94%
-
Tax Rate 25.63% 25.07% 30.59% 28.45% 27.20% 32.66% 28.29% -
Total Cost 16,974,910 8,339,089 35,961,058 26,610,921 16,759,660 7,497,973 21,974,095 -15.84%
-
Net Worth 5,771,967 5,642,818 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 2.24%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 327,839 149,018 755,025 357,643 158,952 49,672 695,417 -39.51%
Div Payout % 56.76% 49.37% 97.22% 56.58% 44.63% 41.92% 131.27% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,771,967 5,642,818 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 2.24%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.32% 3.54% 2.14% 2.35% 2.10% 1.58% 2.36% -
ROE 10.01% 5.35% 13.52% 10.90% 6.32% 2.18% 9.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,767.37 870.24 3,699.10 2,742.97 1,723.22 766.85 2,265.36 -15.29%
EPS 58.10 30.40 78.20 63.60 35.90 11.90 53.30 5.93%
DPS 33.00 15.00 76.00 36.00 16.00 5.00 70.00 -39.51%
NAPS 5.81 5.68 5.78 5.84 5.67 5.48 5.62 2.24%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,765.57 869.36 3,695.35 2,740.18 1,721.47 766.07 2,263.06 -15.29%
EPS 58.08 30.35 78.09 63.57 35.82 11.92 53.27 5.94%
DPS 32.97 14.98 75.92 35.96 15.98 4.99 69.93 -39.50%
NAPS 5.8041 5.6742 5.7741 5.8341 5.6642 5.4744 5.6143 2.24%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 22.20 21.34 23.00 20.02 21.12 20.42 20.60 -
P/RPS 1.26 2.45 0.62 0.73 1.23 2.66 0.91 24.30%
P/EPS 38.19 70.24 29.42 31.46 58.91 171.20 38.63 -0.76%
EY 2.62 1.42 3.40 3.18 1.70 0.58 2.59 0.77%
DY 1.49 0.70 3.30 1.80 0.76 0.24 3.40 -42.39%
P/NAPS 3.82 3.76 3.98 3.43 3.72 3.73 3.67 2.71%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 22/05/23 22/02/23 25/11/22 24/08/22 26/05/22 22/02/22 -
Price 21.60 22.40 22.12 22.08 21.94 21.12 19.98 -
P/RPS 1.22 2.57 0.60 0.80 1.27 2.75 0.88 24.40%
P/EPS 37.15 73.73 28.30 34.70 61.20 177.07 37.47 -0.57%
EY 2.69 1.36 3.53 2.88 1.63 0.56 2.67 0.50%
DY 1.53 0.67 3.44 1.63 0.73 0.24 3.50 -42.48%
P/NAPS 3.72 3.94 3.83 3.78 3.87 3.85 3.56 2.98%

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