[PETDAG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

26-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 26.38%

YoY- 68.69%

Quarter Report

Quarter 4 FY2017 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	22,167,424	14,348,128	7,070,116	26,737,860	19,743,010	13,191,544	6,776,966	120.19%
YoY %	54.50%	102.94%	-73.56%	35.43%	49.66%	94.65%	-	-
Horiz. %	327.10%	211.72%	104.33%	394.54%	291.33%	194.65%	100.00%	-
PBT	1,106,900	715,414	291,157	1,437,857	1,066,947	653,821	321,134	128.01%
YoY %	54.72%	145.71%	-79.75%	34.76%	63.19%	103.60%	-	-
Horiz. %	344.68%	222.78%	90.67%	447.74%	332.24%	203.60%	100.00%	-
Tax	-292,921	-172,551	-70,826	107,112	197,991	-151,437	-66,531	168.38%
YoY %	-69.76%	-143.63%	-166.12%	-45.90%	230.74%	-127.62%	-	-
Horiz. %	440.28%	259.35%	106.46%	-161.00%	-297.59%	227.62%	100.00%	-
NP	813,979	542,863	220,331	1,544,969	1,264,938	502,384	254,603	116.86%
YoY %	49.94%	146.39%	-85.74%	22.14%	151.79%	97.32%	-	-
Horiz. %	319.71%	213.22%	86.54%	606.81%	496.83%	197.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	803,167	532,897	218,478	1,593,496	1,260,921	499,195	253,152	115.76%
YoY %	50.72%	143.91%	-86.29%	26.38%	152.59%	97.19%	-	-
Horiz. %	317.27%	210.50%	86.30%	629.46%	498.09%	197.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.46%	24.12%	24.33%	-7.45%	-18.56%	23.16%	20.72%	-
YoY %	9.70%	-0.86%	426.58%	59.86%	-180.14%	11.78%	-	-
Horiz. %	127.70%	116.41%	117.42%	-35.96%	-89.58%	111.78%	100.00%	-
Total Cost	21,353,445	13,805,265	6,849,785	25,192,891	18,478,072	12,689,160	6,522,363	120.32%
YoY %	54.68%	101.54%	-72.81%	36.34%	45.62%	94.55%	-	-
Horiz. %	327.39%	211.66%	105.02%	386.25%	283.30%	194.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,010,396	5,891,182	5,722,295	6,009,282	5,920,985	5,344,782	5,255,371	9.35%
YoY %	2.02%	2.95%	-4.78%	1.49%	10.78%	1.70%	-	-
Horiz. %	114.37%	112.10%	108.88%	114.35%	112.67%	101.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	447,054	288,101	129,149	965,066	476,857	278,167	139,083	117.64%
YoY %	55.17%	123.08%	-86.62%	102.38%	71.43%	100.00%	-	-
Horiz. %	321.43%	207.14%	92.86%	693.88%	342.86%	200.00%	100.00%	-
Div Payout %	55.66%	54.06%	59.11%	60.56%	37.82%	55.72%	54.94%	-
YoY %	2.96%	-8.54%	-2.39%	60.13%	-32.12%	1.42%	-	-
Horiz. %	101.31%	98.40%	107.59%	110.23%	68.84%	101.42%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	6,010,396	5,891,182	5,722,295	6,009,282	5,920,985	5,344,782	5,255,371	9.35%
YoY %	2.02%	2.95%	-4.78%	1.49%	10.78%	1.70%	-	-
Horiz. %	114.37%	112.10%	108.88%	114.35%	112.67%	101.70%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	3.67%	3.78%	3.12%	5.78%	6.41%	3.81%	3.76%	-
YoY %	-2.91%	21.15%	-46.02%	-9.83%	68.24%	1.33%	-	-
Horiz. %	97.61%	100.53%	82.98%	153.72%	170.48%	101.33%	100.00%	-
ROE	13.36%	9.05%	3.82%	26.52%	21.30%	9.34%	4.82%	-
YoY %	47.62%	136.91%	-85.60%	24.51%	128.05%	93.78%	-	-
Horiz. %	277.18%	187.76%	79.25%	550.21%	441.91%	193.78%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	2,231.35	1,444.27	711.67	2,687.45	1,987.31	1,327.85	682.16	120.19%
YoY %	54.50%	102.94%	-73.52%	35.23%	49.66%	94.65%	-	-
Horiz. %	327.10%	211.72%	104.33%	393.96%	291.33%	194.65%	100.00%	-
EPS	80.80	53.60	22.00	155.00	126.90	50.20	25.50	115.58%
YoY %	50.75%	143.64%	-85.81%	22.14%	152.79%	96.86%	-	-
Horiz. %	316.86%	210.20%	86.27%	607.84%	497.65%	196.86%	100.00%	-
DPS	45.00	29.00	13.00	97.00	48.00	28.00	14.00	117.64%
YoY %	55.17%	123.08%	-86.60%	102.08%	71.43%	100.00%	-	-
Horiz. %	321.43%	207.14%	92.86%	692.86%	342.86%	200.00%	100.00%	-
NAPS	6.05	5.93	5.76	6.04	5.96	5.38	5.29	9.35%
YoY %	2.02%	2.95%	-4.64%	1.34%	10.78%	1.70%	-	-
Horiz. %	114.37%	112.10%	108.88%	114.18%	112.67%	101.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,229.09	1,442.80	710.95	2,688.67	1,985.29	1,326.50	681.47	120.19%
YoY %	54.50%	102.94%	-73.56%	35.43%	49.66%	94.65%	-	-
Horiz. %	327.10%	211.72%	104.33%	394.54%	291.32%	194.65%	100.00%	-
EPS	80.76	53.59	21.97	160.24	126.79	50.20	25.46	115.73%
YoY %	50.70%	143.92%	-86.29%	26.38%	152.57%	97.17%	-	-
Horiz. %	317.20%	210.49%	86.29%	629.38%	498.00%	197.17%	100.00%	-
DPS	44.95	28.97	12.99	97.04	47.95	27.97	13.99	117.58%
YoY %	55.16%	123.02%	-86.61%	102.38%	71.43%	99.93%	-	-
Horiz. %	321.30%	207.08%	92.85%	693.64%	342.74%	199.93%	100.00%	-
NAPS	6.0439	5.924	5.7542	6.0427	5.954	5.3745	5.2846	9.35%
YoY %	2.02%	2.95%	-4.77%	1.49%	10.78%	1.70%	-	-
Horiz. %	114.37%	112.10%	108.89%	114.35%	112.67%	101.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	26.26	24.80	24.88	24.26	24.32	24.10	24.00	-
P/RPS	1.18	1.72	3.50	0.90	1.22	1.81	3.52	-51.71%
YoY %	-31.40%	-50.86%	288.89%	-26.23%	-32.60%	-48.58%	-	-
Horiz. %	33.52%	48.86%	99.43%	25.57%	34.66%	51.42%	100.00%	-
P/EPS	32.48	46.23	113.13	15.15	19.16	47.96	94.18	-50.79%
YoY %	-29.74%	-59.14%	646.73%	-20.93%	-60.05%	-49.08%	-	-
Horiz. %	34.49%	49.09%	120.12%	16.09%	20.34%	50.92%	100.00%	-
EY	3.08	2.16	0.88	6.60	5.22	2.08	1.06	103.49%
YoY %	42.59%	145.45%	-86.67%	26.44%	150.96%	96.23%	-	-
Horiz. %	290.57%	203.77%	83.02%	622.64%	492.45%	196.23%	100.00%	-
DY	1.71	1.17	0.52	4.00	1.97	1.16	0.58	105.47%
YoY %	46.15%	125.00%	-87.00%	103.05%	69.83%	100.00%	-	-
Horiz. %	294.83%	201.72%	89.66%	689.66%	339.66%	200.00%	100.00%	-
P/NAPS	4.34	4.18	4.32	4.02	4.08	4.48	4.54	-2.95%
YoY %	3.83%	-3.24%	7.46%	-1.47%	-8.93%	-1.32%	-	-
Horiz. %	95.59%	92.07%	95.15%	88.55%	89.87%	98.68%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	20/08/18	18/05/18	26/02/18	10/11/17	21/08/17	18/05/17	-
Price	27.10	26.90	26.28	25.70	21.60	24.00	24.08	-
P/RPS	1.21	1.86	3.69	0.96	1.09	1.81	3.53	-50.98%
YoY %	-34.95%	-49.59%	284.38%	-11.93%	-39.78%	-48.73%	-	-
Horiz. %	34.28%	52.69%	104.53%	27.20%	30.88%	51.27%	100.00%	-
P/EPS	33.52	50.15	119.50	16.05	17.02	47.76	94.50	-49.85%
YoY %	-33.16%	-58.03%	644.55%	-5.70%	-64.36%	-49.46%	-	-
Horiz. %	35.47%	53.07%	126.46%	16.98%	18.01%	50.54%	100.00%	-
EY	2.98	1.99	0.84	6.23	5.88	2.09	1.06	99.06%
YoY %	49.75%	136.90%	-86.52%	5.95%	181.34%	97.17%	-	-
Horiz. %	281.13%	187.74%	79.25%	587.74%	554.72%	197.17%	100.00%	-
DY	1.66	1.08	0.49	3.77	2.22	1.17	0.58	101.45%
YoY %	53.70%	120.41%	-87.00%	69.82%	89.74%	101.72%	-	-
Horiz. %	286.21%	186.21%	84.48%	650.00%	382.76%	201.72%	100.00%	-
P/NAPS	4.48	4.54	4.56	4.25	3.62	4.46	4.55	-1.02%
YoY %	-1.32%	-0.44%	7.29%	17.40%	-18.83%	-1.98%	-	-
Horiz. %	98.46%	99.78%	100.22%	93.41%	79.56%	98.02%	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