[PETDAG] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

10-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 50.82%

YoY- 96.38%

Quarter Report

Quarter 3 FY2017 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	28,036,981	27,264,250	26,880,397	25,892,674	24,736,163	23,525,743	21,659,248	18.83%
YoY %	2.83%	1.43%	3.81%	4.68%	5.15%	8.62%	-	-
Horiz. %	129.45%	125.88%	124.11%	119.55%	114.21%	108.62%	100.00%	-
PBT	1,524,631	1,417,602	1,462,041	1,427,120	1,320,506	1,227,794	1,202,302	17.20%
YoY %	7.55%	-3.04%	2.45%	8.07%	7.55%	2.12%	-	-
Horiz. %	126.81%	117.91%	121.60%	118.70%	109.83%	102.12%	100.00%	-
Tax	60,820	93,096	82,929	98,236	-308,073	-247,699	-255,834	-
YoY %	-34.67%	12.26%	-15.58%	131.89%	-24.37%	3.18%	-	-
Horiz. %	-23.77%	-36.39%	-32.42%	-38.40%	120.42%	96.82%	100.00%	-
NP	1,585,451	1,510,698	1,544,970	1,525,356	1,012,433	980,095	946,468	41.18%
YoY %	4.95%	-2.22%	1.29%	50.66%	3.30%	3.55%	-	-
Horiz. %	167.51%	159.61%	163.24%	161.16%	106.97%	103.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,573,201	1,504,823	1,539,497	1,522,411	1,009,448	978,358	944,608	40.63%
YoY %	4.54%	-2.25%	1.12%	50.82%	3.18%	3.57%	-	-
Horiz. %	166.55%	159.31%	162.98%	161.17%	106.86%	103.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.99%	-6.57%	-5.67%	-6.88%	23.33%	20.17%	21.28%	-
YoY %	39.27%	-15.87%	17.59%	-129.49%	15.67%	-5.22%	-	-
Horiz. %	-18.75%	-30.87%	-26.64%	-32.33%	109.63%	94.78%	100.00%	-
Total Cost	26,451,530	25,753,552	25,335,427	24,367,318	23,723,730	22,545,648	20,712,780	17.76%
YoY %	2.71%	1.65%	3.97%	2.71%	5.23%	8.85%	-	-
Horiz. %	127.71%	124.34%	122.32%	117.64%	114.54%	108.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,891,182	5,722,295	6,009,282	5,920,985	5,344,782	5,255,371	5,305,044	7.25%
YoY %	2.95%	-4.78%	1.49%	10.78%	1.70%	-0.94%	-	-
Horiz. %	111.05%	107.87%	113.27%	111.61%	100.75%	99.06%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	974,300	954,431	964,365	775,135	715,528	715,286	695,417	25.28%
YoY %	2.08%	-1.03%	24.41%	8.33%	0.03%	2.86%	-	-
Horiz. %	140.10%	137.25%	138.67%	111.46%	102.89%	102.86%	100.00%	-
Div Payout %	61.93%	63.42%	62.64%	50.91%	70.88%	73.11%	73.62%	-
YoY %	-2.35%	1.25%	23.04%	-28.17%	-3.05%	-0.69%	-	-
Horiz. %	84.12%	86.15%	85.09%	69.15%	96.28%	99.31%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	5,891,182	5,722,295	6,009,282	5,920,985	5,344,782	5,255,371	5,305,044	7.25%
YoY %	2.95%	-4.78%	1.49%	10.78%	1.70%	-0.94%	-	-
Horiz. %	111.05%	107.87%	113.27%	111.61%	100.75%	99.06%	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%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	5.65%	5.54%	5.75%	5.89%	4.09%	4.17%	4.37%	-
YoY %	1.99%	-3.65%	-2.38%	44.01%	-1.92%	-4.58%	-	-
Horiz. %	129.29%	126.77%	131.58%	134.78%	93.59%	95.42%	100.00%	-
ROE	26.70%	26.30%	25.62%	25.71%	18.89%	18.62%	17.81%	-
YoY %	1.52%	2.65%	-0.35%	36.10%	1.45%	4.55%	-	-
Horiz. %	149.92%	147.67%	143.85%	144.36%	106.06%	104.55%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	2,822.17	2,744.39	2,701.78	2,606.33	2,489.92	2,368.08	2,180.20	18.83%
YoY %	2.83%	1.58%	3.66%	4.68%	5.15%	8.62%	-	-
Horiz. %	129.45%	125.88%	123.92%	119.55%	114.21%	108.62%	100.00%	-
EPS	158.36	151.47	154.74	153.24	101.61	98.48	95.08	40.64%
YoY %	4.55%	-2.11%	0.98%	50.81%	3.18%	3.58%	-	-
Horiz. %	166.55%	159.31%	162.75%	161.17%	106.87%	103.58%	100.00%	-
DPS	98.00	96.00	97.00	78.00	72.00	72.00	70.00	25.22%
YoY %	2.08%	-1.03%	24.36%	8.33%	0.00%	2.86%	-	-
Horiz. %	140.00%	137.14%	138.57%	111.43%	102.86%	102.86%	100.00%	-
NAPS	5.93	5.76	6.04	5.96	5.38	5.29	5.34	7.25%
YoY %	2.95%	-4.64%	1.34%	10.78%	1.70%	-0.94%	-	-
Horiz. %	111.05%	107.87%	113.11%	111.61%	100.75%	99.06%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,819.31	2,741.61	2,703.01	2,603.68	2,487.39	2,365.67	2,177.98	18.83%
YoY %	2.83%	1.43%	3.81%	4.68%	5.15%	8.62%	-	-
Horiz. %	129.45%	125.88%	124.11%	119.55%	114.21%	108.62%	100.00%	-
EPS	158.20	151.32	154.81	153.09	101.51	98.38	94.99	40.63%
YoY %	4.55%	-2.25%	1.12%	50.81%	3.18%	3.57%	-	-
Horiz. %	166.54%	159.30%	162.98%	161.16%	106.86%	103.57%	100.00%	-
DPS	97.97	95.97	96.97	77.95	71.95	71.93	69.93	25.28%
YoY %	2.08%	-1.03%	24.40%	8.34%	0.03%	2.86%	-	-
Horiz. %	140.10%	137.24%	138.67%	111.47%	102.89%	102.86%	100.00%	-
NAPS	5.924	5.7542	6.0427	5.954	5.3745	5.2846	5.3346	7.25%
YoY %	2.95%	-4.77%	1.49%	10.78%	1.70%	-0.94%	-	-
Horiz. %	111.05%	107.87%	113.27%	111.61%	100.75%	99.06%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	24.80	24.88	24.26	24.32	24.10	24.00	23.80	-
P/RPS	0.88	0.91	0.90	0.93	0.97	1.01	1.09	-13.33%
YoY %	-3.30%	1.11%	-3.23%	-4.12%	-3.96%	-7.34%	-	-
Horiz. %	80.73%	83.49%	82.57%	85.32%	88.99%	92.66%	100.00%	-
P/EPS	15.66	16.43	15.68	15.87	23.72	24.37	25.03	-26.91%
YoY %	-4.69%	4.78%	-1.20%	-33.09%	-2.67%	-2.64%	-	-
Horiz. %	62.56%	65.64%	62.64%	63.40%	94.77%	97.36%	100.00%	-
EY	6.39	6.09	6.38	6.30	4.22	4.10	4.00	36.77%
YoY %	4.93%	-4.55%	1.27%	49.29%	2.93%	2.50%	-	-
Horiz. %	159.75%	152.25%	159.50%	157.50%	105.50%	102.50%	100.00%	-
DY	3.95	3.86	4.00	3.21	2.99	3.00	2.94	21.82%
YoY %	2.33%	-3.50%	24.61%	7.36%	-0.33%	2.04%	-	-
Horiz. %	134.35%	131.29%	136.05%	109.18%	101.70%	102.04%	100.00%	-
P/NAPS	4.18	4.32	4.02	4.08	4.48	4.54	4.46	-4.24%
YoY %	-3.24%	7.46%	-1.47%	-8.93%	-1.32%	1.79%	-	-
Horiz. %	93.72%	96.86%	90.13%	91.48%	100.45%	101.79%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	20/08/18	18/05/18	26/02/18	10/11/17	21/08/17	18/05/17	21/02/17	-
Price	26.90	26.28	25.70	21.60	24.00	24.08	24.24	-
P/RPS	0.95	0.96	0.95	0.83	0.96	1.02	1.11	-9.88%
YoY %	-1.04%	1.05%	14.46%	-13.54%	-5.88%	-8.11%	-	-
Horiz. %	85.59%	86.49%	85.59%	74.77%	86.49%	91.89%	100.00%	-
P/EPS	16.99	17.35	16.61	14.10	23.62	24.45	25.49	-23.75%
YoY %	-2.07%	4.46%	17.80%	-40.30%	-3.39%	-4.08%	-	-
Horiz. %	66.65%	68.07%	65.16%	55.32%	92.66%	95.92%	100.00%	-
EY	5.89	5.76	6.02	7.09	4.23	4.09	3.92	31.28%
YoY %	2.26%	-4.32%	-15.09%	67.61%	3.42%	4.34%	-	-
Horiz. %	150.26%	146.94%	153.57%	180.87%	107.91%	104.34%	100.00%	-
DY	3.64	3.65	3.77	3.61	3.00	2.99	2.89	16.67%
YoY %	-0.27%	-3.18%	4.43%	20.33%	0.33%	3.46%	-	-
Horiz. %	125.95%	126.30%	130.45%	124.91%	103.81%	103.46%	100.00%	-
P/NAPS	4.54	4.56	4.25	3.62	4.46	4.55	4.54	0.00%
YoY %	-0.44%	7.29%	17.40%	-18.83%	-1.98%	0.22%	-	-
Horiz. %	100.00%	100.44%	93.61%	79.74%	98.24%	100.22%	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