[PETDAG] QoQ TTM Result on 30-Sep-2019 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

22-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -4.0%

YoY- -30.7%

Quarter Report

Quarter 3 FY 2019 Financial Result.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	25,087,097	29,761,576	30,293,571	30,400,691	30,412,759	30,084,542	30,068,753	-11.38%
YoY %	-15.71%	-1.76%	-0.35%	-0.04%	1.09%	0.05%	-	-
Horiz. %	83.43%	98.98%	100.75%	101.10%	101.14%	100.05%	100.00%	-
PBT	490,997	727,459	1,128,873	1,008,431	1,082,226	1,268,856	1,177,027	-44.20%
YoY %	-32.51%	-35.56%	11.94%	-6.82%	-14.71%	7.80%	-	-
Horiz. %	41.72%	61.80%	95.91%	85.68%	91.95%	107.80%	100.00%	-
Tax	-147,353	-211,107	-291,237	-252,478	-295,667	-334,142	-315,566	-39.83%
YoY %	30.20%	27.51%	-15.35%	14.61%	11.51%	-5.89%	-	-
Horiz. %	46.69%	66.90%	92.29%	80.01%	93.69%	105.89%	100.00%	-
NP	343,644	516,352	837,636	755,953	786,559	934,714	861,461	-45.84%
YoY %	-33.45%	-38.36%	10.81%	-3.89%	-15.85%	8.50%	-	-
Horiz. %	39.89%	59.94%	97.23%	87.75%	91.31%	108.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,676	508,917	829,536	749,630	780,899	922,569	849,851	-45.77%
YoY %	-33.26%	-38.65%	10.66%	-4.00%	-15.36%	8.56%	-	-
Horiz. %	39.97%	59.88%	97.61%	88.21%	91.89%	108.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.01%	29.02%	25.80%	25.04%	27.32%	26.33%	26.81%	-
YoY %	3.41%	12.48%	3.04%	-8.35%	3.76%	-1.79%	-	-
Horiz. %	111.94%	108.24%	96.23%	93.40%	101.90%	98.21%	100.00%	-
Total Cost	24,743,453	29,245,224	29,455,935	29,644,738	29,626,200	29,149,828	29,207,292	-10.47%
YoY %	-15.39%	-0.72%	-0.64%	0.06%	1.63%	-0.20%	-	-
Horiz. %	84.72%	100.13%	100.85%	101.50%	101.43%	99.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,503,735	5,553,408	5,980,593	6,010,396	5,911,051	5,871,312	5,901,116	-4.54%
YoY %	-0.89%	-7.14%	-0.50%	1.68%	0.68%	-0.51%	-	-
Horiz. %	93.27%	94.11%	101.35%	101.85%	100.17%	99.49%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	655,679	745,090	844,435	695,417	695,417	715,286	695,417	-3.85%
YoY %	-12.00%	-11.76%	21.43%	0.00%	-2.78%	2.86%	-	-
Horiz. %	94.29%	107.14%	121.43%	100.00%	100.00%	102.86%	100.00%	-
Div Payout %	193.03%	146.41%	101.80%	92.77%	89.05%	77.53%	81.83%	-
YoY %	31.84%	43.82%	9.73%	4.18%	14.86%	-5.25%	-	-
Horiz. %	235.89%	178.92%	124.40%	113.37%	108.82%	94.75%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	5,503,735	5,553,408	5,980,593	6,010,396	5,911,051	5,871,312	5,901,116	-4.54%
YoY %	-0.89%	-7.14%	-0.50%	1.68%	0.68%	-0.51%	-	-
Horiz. %	93.27%	94.11%	101.35%	101.85%	100.17%	99.49%	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	1.37%	1.73%	2.77%	2.49%	2.59%	3.11%	2.86%	-
YoY %	-20.81%	-37.55%	11.24%	-3.86%	-16.72%	8.74%	-	-
Horiz. %	47.90%	60.49%	96.85%	87.06%	90.56%	108.74%	100.00%	-
ROE	6.17%	9.16%	13.87%	12.47%	13.21%	15.71%	14.40%	-
YoY %	-32.64%	-33.96%	11.23%	-5.60%	-15.91%	9.10%	-	-
Horiz. %	42.85%	63.61%	96.32%	86.60%	91.74%	109.10%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	2,525.24	2,995.77	3,049.32	3,060.10	3,061.32	3,028.28	3,026.69	-11.38%
YoY %	-15.71%	-1.76%	-0.35%	-0.04%	1.09%	0.05%	-	-
Horiz. %	83.43%	98.98%	100.75%	101.10%	101.14%	100.05%	100.00%	-
EPS	34.19	51.23	83.50	75.46	78.60	92.86	85.55	-45.77%
YoY %	-33.26%	-38.65%	10.65%	-3.99%	-15.36%	8.54%	-	-
Horiz. %	39.96%	59.88%	97.60%	88.21%	91.88%	108.54%	100.00%	-
DPS	66.00	75.00	85.00	70.00	70.00	72.00	70.00	-3.85%
YoY %	-12.00%	-11.76%	21.43%	0.00%	-2.78%	2.86%	-	-
Horiz. %	94.29%	107.14%	121.43%	100.00%	100.00%	102.86%	100.00%	-
NAPS	5.54	5.59	6.02	6.05	5.95	5.91	5.94	-4.54%
YoY %	-0.89%	-7.14%	-0.50%	1.68%	0.68%	-0.51%	-	-
Horiz. %	93.27%	94.11%	101.35%	101.85%	100.17%	99.49%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,522.68	2,992.73	3,046.22	3,057.00	3,058.21	3,025.21	3,023.62	-11.38%
YoY %	-15.71%	-1.76%	-0.35%	-0.04%	1.09%	0.05%	-	-
Horiz. %	83.43%	98.98%	100.75%	101.10%	101.14%	100.05%	100.00%	-
EPS	34.16	51.18	83.42	75.38	78.52	92.77	85.46	-45.76%
YoY %	-33.26%	-38.65%	10.67%	-4.00%	-15.36%	8.55%	-	-
Horiz. %	39.97%	59.89%	97.61%	88.21%	91.88%	108.55%	100.00%	-
DPS	65.93	74.92	84.91	69.93	69.93	71.93	69.93	-3.85%
YoY %	-12.00%	-11.77%	21.42%	0.00%	-2.78%	2.86%	-	-
Horiz. %	94.28%	107.14%	121.42%	100.00%	100.00%	102.86%	100.00%	-
NAPS	5.5344	5.5843	6.0139	6.0439	5.944	5.904	5.934	-4.54%
YoY %	-0.89%	-7.14%	-0.50%	1.68%	0.68%	-0.51%	-	-
Horiz. %	93.27%	94.11%	101.35%	101.85%	100.17%	99.49%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	20.60	21.16	23.10	23.60	25.40	25.00	26.50	-
P/RPS	0.82	0.71	0.76	0.77	0.83	0.83	0.88	-4.60%
YoY %	15.49%	-6.58%	-1.30%	-7.23%	0.00%	-5.68%	-	-
Horiz. %	93.18%	80.68%	86.36%	87.50%	94.32%	94.32%	100.00%	-
P/EPS	60.25	41.31	27.66	31.28	32.31	26.92	30.98	55.86%
YoY %	45.85%	49.35%	-11.57%	-3.19%	20.02%	-13.11%	-	-
Horiz. %	194.48%	133.34%	89.28%	100.97%	104.29%	86.89%	100.00%	-
EY	1.66	2.42	3.61	3.20	3.09	3.71	3.23	-35.86%
YoY %	-31.40%	-32.96%	12.81%	3.56%	-16.71%	14.86%	-	-
Horiz. %	51.39%	74.92%	111.76%	99.07%	95.67%	114.86%	100.00%	-
DY	3.20	3.54	3.68	2.97	2.76	2.88	2.64	13.69%
YoY %	-9.60%	-3.80%	23.91%	7.61%	-4.17%	9.09%	-	-
Horiz. %	121.21%	134.09%	139.39%	112.50%	104.55%	109.09%	100.00%	-
P/NAPS	3.72	3.79	3.84	3.90	4.27	4.23	4.46	-11.40%
YoY %	-1.85%	-1.30%	-1.54%	-8.67%	0.95%	-5.16%	-	-
Horiz. %	83.41%	84.98%	86.10%	87.44%	95.74%	94.84%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	25/08/20	19/05/20	25/02/20	22/11/19	23/08/19	28/05/19	26/02/19	-
Price	21.22	20.24	21.40	24.10	23.26	24.72	26.80	-
P/RPS	0.84	0.68	0.70	0.79	0.76	0.82	0.89	-3.78%
YoY %	23.53%	-2.86%	-11.39%	3.95%	-7.32%	-7.87%	-	-
Horiz. %	94.38%	76.40%	78.65%	88.76%	85.39%	92.13%	100.00%	-
P/EPS	62.06	39.51	25.63	31.94	29.59	26.62	31.33	57.79%
YoY %	57.07%	54.16%	-19.76%	7.94%	11.16%	-15.03%	-	-
Horiz. %	198.08%	126.11%	81.81%	101.95%	94.45%	84.97%	100.00%	-
EY	1.61	2.53	3.90	3.13	3.38	3.76	3.19	-36.63%
YoY %	-36.36%	-35.13%	24.60%	-7.40%	-10.11%	17.87%	-	-
Horiz. %	50.47%	79.31%	122.26%	98.12%	105.96%	117.87%	100.00%	-
DY	3.11	3.71	3.97	2.90	3.01	2.91	2.61	12.40%
YoY %	-16.17%	-6.55%	36.90%	-3.65%	3.44%	11.49%	-	-
Horiz. %	119.16%	142.15%	152.11%	111.11%	115.33%	111.49%	100.00%	-
P/NAPS	3.83	3.62	3.55	3.98	3.91	4.18	4.51	-10.33%
YoY %	5.80%	1.97%	-10.80%	1.79%	-6.46%	-7.32%	-	-
Horiz. %	84.92%	80.27%	78.71%	88.25%	86.70%	92.68%	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