[PETDAG] QoQ TTM Result on 30-Sep-2016 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

08-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 4.01%

YoY- 11.02%

Quarter Report

Quarter 3 FY2016 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	24,736,163	23,525,743	21,659,248	21,740,593	22,766,311	23,900,199	25,090,916	-0.94%
YoY %	5.15%	8.62%	-0.37%	-4.51%	-4.74%	-4.75%	-	-
Horiz. %	98.59%	93.76%	86.32%	86.65%	90.74%	95.25%	100.00%	-
PBT	1,320,506	1,227,794	1,202,302	996,181	969,980	1,096,419	1,084,574	14.03%
YoY %	7.55%	2.12%	20.69%	2.70%	-11.53%	1.09%	-	-
Horiz. %	121.75%	113.21%	110.85%	91.85%	89.43%	101.09%	100.00%	-
Tax	-308,073	-247,699	-255,834	-217,812	-220,925	-288,348	-289,950	4.12%
YoY %	-24.37%	3.18%	-17.46%	1.41%	23.38%	0.55%	-	-
Horiz. %	106.25%	85.43%	88.23%	75.12%	76.19%	99.45%	100.00%	-
NP	1,012,433	980,095	946,468	778,369	749,055	808,071	794,624	17.54%
YoY %	3.30%	3.55%	21.60%	3.91%	-7.30%	1.69%	-	-
Horiz. %	127.41%	123.34%	119.11%	97.95%	94.27%	101.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,009,448	978,358	944,608	775,231	745,352	803,609	789,975	17.77%
YoY %	3.18%	3.57%	21.85%	4.01%	-7.25%	1.73%	-	-
Horiz. %	127.78%	123.85%	119.57%	98.13%	94.35%	101.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.33%	20.17%	21.28%	21.86%	22.78%	26.30%	26.73%	-
YoY %	15.67%	-5.22%	-2.65%	-4.04%	-13.38%	-1.61%	-	-
Horiz. %	87.28%	75.46%	79.61%	81.78%	85.22%	98.39%	100.00%	-
Total Cost	23,723,730	22,545,648	20,712,780	20,962,224	22,017,256	23,092,128	24,296,292	-1.57%
YoY %	5.23%	8.85%	-1.19%	-4.79%	-4.65%	-4.96%	-	-
Horiz. %	97.64%	92.79%	85.25%	86.28%	90.62%	95.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,344,782	5,255,371	5,305,044	5,165,960	5,056,681	4,957,335	4,932,502	5.50%
YoY %	1.70%	-0.94%	2.69%	2.16%	2.00%	0.50%	-	-
Horiz. %	108.36%	106.55%	107.55%	104.73%	102.52%	100.50%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	715,528	715,286	695,417	595,474	595,680	595,680	595,751	13.00%
YoY %	0.03%	2.86%	16.78%	-0.03%	0.00%	-0.01%	-	-
Horiz. %	120.11%	120.06%	116.73%	99.95%	99.99%	99.99%	100.00%	-
Div Payout %	70.88%	73.11%	73.62%	76.81%	79.92%	74.13%	75.41%	-
YoY %	-3.05%	-0.69%	-4.15%	-3.89%	7.81%	-1.70%	-	-
Horiz. %	93.99%	96.95%	97.63%	101.86%	105.98%	98.30%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	5,344,782	5,255,371	5,305,044	5,165,960	5,056,681	4,957,335	4,932,502	5.50%
YoY %	1.70%	-0.94%	2.69%	2.16%	2.00%	0.50%	-	-
Horiz. %	108.36%	106.55%	107.55%	104.73%	102.52%	100.50%	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%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	4.09%	4.17%	4.37%	3.58%	3.29%	3.38%	3.17%	-
YoY %	-1.92%	-4.58%	22.07%	8.81%	-2.66%	6.62%	-	-
Horiz. %	129.02%	131.55%	137.85%	112.93%	103.79%	106.62%	100.00%	-
ROE	18.89%	18.62%	17.81%	15.01%	14.74%	16.21%	16.02%	-
YoY %	1.45%	4.55%	18.65%	1.83%	-9.07%	1.19%	-	-
Horiz. %	117.92%	116.23%	111.17%	93.70%	92.01%	101.19%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	2,489.92	2,368.08	2,180.20	2,188.38	2,291.63	2,405.77	2,533.25	-1.14%
YoY %	5.15%	8.62%	-0.37%	-4.51%	-4.74%	-5.03%	-	-
Horiz. %	98.29%	93.48%	86.06%	86.39%	90.46%	94.97%	100.00%	-
EPS	101.61	98.48	95.08	78.03	75.03	80.89	79.76	17.53%
YoY %	3.18%	3.58%	21.85%	4.00%	-7.24%	1.42%	-	-
Horiz. %	127.39%	123.47%	119.21%	97.83%	94.07%	101.42%	100.00%	-
DPS	72.00	72.00	70.00	60.00	60.00	60.00	60.00	12.93%
YoY %	0.00%	2.86%	16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	116.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.38	5.29	5.34	5.20	5.09	4.99	4.98	5.29%
YoY %	1.70%	-0.94%	2.69%	2.16%	2.00%	0.20%	-	-
Horiz. %	108.03%	106.22%	107.23%	104.42%	102.21%	100.20%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,487.39	2,365.67	2,177.98	2,186.16	2,289.31	2,403.33	2,523.06	-0.94%
YoY %	5.15%	8.62%	-0.37%	-4.51%	-4.74%	-4.75%	-	-
Horiz. %	98.59%	93.76%	86.32%	86.65%	90.74%	95.25%	100.00%	-
EPS	101.51	98.38	94.99	77.95	74.95	80.81	79.44	17.77%
YoY %	3.18%	3.57%	21.86%	4.00%	-7.25%	1.72%	-	-
Horiz. %	127.78%	123.84%	119.57%	98.12%	94.35%	101.72%	100.00%	-
DPS	71.95	71.93	69.93	59.88	59.90	59.90	59.91	12.99%
YoY %	0.03%	2.86%	16.78%	-0.03%	0.00%	-0.02%	-	-
Horiz. %	120.10%	120.06%	116.73%	99.95%	99.98%	99.98%	100.00%	-
NAPS	5.3745	5.2846	5.3346	5.1947	5.0848	4.9849	4.96	5.50%
YoY %	1.70%	-0.94%	2.69%	2.16%	2.00%	0.50%	-	-
Horiz. %	108.36%	106.54%	107.55%	104.73%	102.52%	100.50%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	24.10	24.00	23.80	23.50	23.40	24.10	24.86	-
P/RPS	0.97	1.01	1.09	1.07	1.02	1.00	0.98	-0.68%
YoY %	-3.96%	-7.34%	1.87%	4.90%	2.00%	2.04%	-	-
Horiz. %	98.98%	103.06%	111.22%	109.18%	104.08%	102.04%	100.00%	-
P/EPS	23.72	24.37	25.03	30.12	31.19	29.79	31.17	-16.66%
YoY %	-2.67%	-2.64%	-16.90%	-3.43%	4.70%	-4.43%	-	-
Horiz. %	76.10%	78.18%	80.30%	96.63%	100.06%	95.57%	100.00%	-
EY	4.22	4.10	4.00	3.32	3.21	3.36	3.21	20.02%
YoY %	2.93%	2.50%	20.48%	3.43%	-4.46%	4.67%	-	-
Horiz. %	131.46%	127.73%	124.61%	103.43%	100.00%	104.67%	100.00%	-
DY	2.99	3.00	2.94	2.55	2.56	2.49	2.41	15.47%
YoY %	-0.33%	2.04%	15.29%	-0.39%	2.81%	3.32%	-	-
Horiz. %	124.07%	124.48%	121.99%	105.81%	106.22%	103.32%	100.00%	-
P/NAPS	4.48	4.54	4.46	4.52	4.60	4.83	4.99	-6.94%
YoY %	-1.32%	1.79%	-1.33%	-1.74%	-4.76%	-3.21%	-	-
Horiz. %	89.78%	90.98%	89.38%	90.58%	92.18%	96.79%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	21/08/17	18/05/17	21/02/17	08/11/16	15/08/16	11/05/16	19/02/16	-
Price	24.00	24.08	24.24	23.36	23.48	22.70	25.40	-
P/RPS	0.96	1.02	1.11	1.07	1.02	0.94	1.00	-2.68%
YoY %	-5.88%	-8.11%	3.74%	4.90%	8.51%	-6.00%	-	-
Horiz. %	96.00%	102.00%	111.00%	107.00%	102.00%	94.00%	100.00%	-
P/EPS	23.62	24.45	25.49	29.94	31.30	28.06	31.85	-18.08%
YoY %	-3.39%	-4.08%	-14.86%	-4.35%	11.55%	-11.90%	-	-
Horiz. %	74.16%	76.77%	80.03%	94.00%	98.27%	88.10%	100.00%	-
EY	4.23	4.09	3.92	3.34	3.20	3.56	3.14	21.99%
YoY %	3.42%	4.34%	17.37%	4.37%	-10.11%	13.38%	-	-
Horiz. %	134.71%	130.25%	124.84%	106.37%	101.91%	113.38%	100.00%	-
DY	3.00	2.99	2.89	2.57	2.56	2.64	2.36	17.36%
YoY %	0.33%	3.46%	12.45%	0.39%	-3.03%	11.86%	-	-
Horiz. %	127.12%	126.69%	122.46%	108.90%	108.47%	111.86%	100.00%	-
P/NAPS	4.46	4.55	4.54	4.49	4.61	4.55	5.10	-8.55%
YoY %	-1.98%	0.22%	1.11%	-2.60%	1.32%	-10.78%	-	-
Horiz. %	87.45%	89.22%	89.02%	88.04%	90.39%	89.22%	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