[PETDAG] QoQ TTM 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- 15.84%
YoY- 69.32%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 25,020,331 22,505,326 19,842,778 19,472,594 17,260,354 18,710,946 22,110,347 8.60%
PBT 634,026 740,768 656,352 779,102 690,303 386,419 461,596 23.58%
Tax -173,608 -209,536 -175,562 -207,132 -199,027 -114,007 -147,664 11.40%
NP 460,418 531,232 480,790 571,970 491,276 272,412 313,932 29.11%
-
NP to SH 457,136 529,755 481,778 575,129 496,498 275,962 313,336 28.66%
-
Tax Rate 27.38% 28.29% 26.75% 26.59% 28.83% 29.50% 31.99% -
Total Cost 24,559,913 21,974,094 19,361,988 18,900,624 16,769,078 18,438,534 21,796,415 8.29%
-
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 606,006 695,417 606,006 516,596 466,923 377,512 606,006 0.00%
Div Payout % 132.57% 131.27% 125.79% 89.82% 94.04% 136.80% 193.40% -
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 1.84% 2.36% 2.42% 2.94% 2.85% 1.46% 1.42% -
ROE 8.40% 9.49% 8.55% 10.25% 8.75% 4.89% 5.53% -
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 2,518.52 2,265.36 1,997.35 1,960.09 1,737.41 1,883.42 2,225.60 8.60%
EPS 46.01 53.32 48.50 57.89 49.98 27.78 31.54 28.65%
DPS 61.00 70.00 61.00 52.00 47.00 38.00 61.00 0.00%
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 2,515.96 2,263.06 1,995.33 1,958.10 1,735.65 1,881.51 2,223.35 8.60%
EPS 45.97 53.27 48.45 57.83 49.93 27.75 31.51 28.66%
DPS 60.94 69.93 60.94 51.95 46.95 37.96 60.94 0.00%
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 0.81 0.91 0.96 0.95 1.15 1.14 0.89 -6.09%
P/EPS 44.38 38.63 39.43 32.13 40.10 77.04 62.59 -20.50%
EY 2.25 2.59 2.54 3.11 2.49 1.30 1.60 25.54%
DY 2.99 3.40 3.19 2.80 2.35 1.78 3.09 -2.17%
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 0.84 0.88 1.00 0.96 1.08 1.02 0.88 -3.05%
P/EPS 45.90 37.47 41.03 32.47 37.66 69.12 61.83 -18.02%
EY 2.18 2.67 2.44 3.08 2.66 1.45 1.62 21.91%
DY 2.89 3.50 3.07 2.77 2.50 1.98 3.13 -5.18%
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