[PETDAG] QoQ TTM Result on 31-Dec-2017 [#4] | Financial Results | I3investor

[PETDAG] QoQ TTM 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- 1.12%

YoY- 62.98%

Quarter Report

Quarter 4 FY2017 Financial Results.pdf

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
TTM Result
Revenue	29,162,274	28,036,981	27,264,250	26,880,397	25,892,674	24,736,163	23,525,743	15.37%
YoY %	4.01%	2.83%	1.43%	3.81%	4.68%	5.15%	-	-
Horiz. %	123.96%	119.18%	115.89%	114.26%	110.06%	105.15%	100.00%	-
PBT	1,477,811	1,524,631	1,417,602	1,462,041	1,427,120	1,320,506	1,227,794	13.13%
YoY %	-3.07%	7.55%	-3.04%	2.45%	8.07%	7.55%	-	-
Horiz. %	120.36%	124.18%	115.46%	119.08%	116.23%	107.55%	100.00%	-
Tax	-383,798	60,820	93,096	82,929	98,236	-308,073	-247,699	33.86%
YoY %	-731.04%	-34.67%	12.26%	-15.58%	131.89%	-24.37%	-	-
Horiz. %	154.95%	-24.55%	-37.58%	-33.48%	-39.66%	124.37%	100.00%	-
NP	1,094,013	1,585,451	1,510,698	1,544,970	1,525,356	1,012,433	980,095	7.59%
YoY %	-31.00%	4.95%	-2.22%	1.29%	50.66%	3.30%	-	-
Horiz. %	111.62%	161.77%	154.14%	157.63%	155.63%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,081,745	1,573,201	1,504,823	1,539,497	1,522,411	1,009,448	978,358	6.91%
YoY %	-31.24%	4.54%	-2.25%	1.12%	50.82%	3.18%	-	-
Horiz. %	110.57%	160.80%	153.81%	157.36%	155.61%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.97%	-3.99%	-6.57%	-5.67%	-6.88%	23.33%	20.17%	-
YoY %	750.88%	39.27%	-15.87%	17.59%	-129.49%	15.67%	-	-
Horiz. %	128.76%	-19.78%	-32.57%	-28.11%	-34.11%	115.67%	100.00%	-
Total Cost	28,068,261	26,451,530	25,753,552	25,335,427	24,367,318	23,723,730	22,545,648	15.71%
YoY %	6.11%	2.71%	1.65%	3.97%	2.71%	5.23%	-	-
Horiz. %	124.50%	117.32%	114.23%	112.37%	108.08%	105.23%	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	934,562	974,300	954,431	964,365	775,135	715,528	715,286	19.49%
YoY %	-4.08%	2.08%	-1.03%	24.41%	8.33%	0.03%	-	-
Horiz. %	130.66%	136.21%	133.43%	134.82%	108.37%	100.03%	100.00%	-
Div Payout %	86.39%	61.93%	63.42%	62.64%	50.91%	70.88%	73.11%	-
YoY %	39.50%	-2.35%	1.25%	23.04%	-28.17%	-3.05%	-	-
Horiz. %	118.16%	84.71%	86.75%	85.68%	69.63%	96.95%	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	3.75%	5.65%	5.54%	5.75%	5.89%	4.09%	4.17%	-
YoY %	-33.63%	1.99%	-3.65%	-2.38%	44.01%	-1.92%	-	-
Horiz. %	89.93%	135.49%	132.85%	137.89%	141.25%	98.08%	100.00%	-
ROE	18.00%	26.70%	26.30%	25.62%	25.71%	18.89%	18.62%	-
YoY %	-32.58%	1.52%	2.65%	-0.35%	36.10%	1.45%	-	-
Horiz. %	96.67%	143.39%	141.25%	137.59%	138.08%	101.45%	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	2,935.44	2,822.17	2,744.39	2,701.78	2,606.33	2,489.92	2,368.08	15.37%
YoY %	4.01%	2.83%	1.58%	3.66%	4.68%	5.15%	-	-
Horiz. %	123.96%	119.18%	115.89%	114.09%	110.06%	105.15%	100.00%	-
EPS	108.89	158.36	151.47	154.74	153.24	101.61	98.48	6.92%
YoY %	-31.24%	4.55%	-2.11%	0.98%	50.81%	3.18%	-	-
Horiz. %	110.57%	160.80%	153.81%	157.13%	155.61%	103.18%	100.00%	-
DPS	94.00	98.00	96.00	97.00	78.00	72.00	72.00	19.43%
YoY %	-4.08%	2.08%	-1.03%	24.36%	8.33%	0.00%	-	-
Horiz. %	130.56%	136.11%	133.33%	134.72%	108.33%	100.00%	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	2,935.44	2,822.17	2,744.39	2,705.75	2,606.33	2,489.92	2,368.08	15.37%
YoY %	4.01%	2.83%	1.43%	3.81%	4.68%	5.15%	-	-
Horiz. %	123.96%	119.18%	115.89%	114.26%	110.06%	105.15%	100.00%	-
EPS	108.89	158.36	151.47	154.96	153.24	101.61	98.48	6.92%
YoY %	-31.24%	4.55%	-2.25%	1.12%	50.81%	3.18%	-	-
Horiz. %	110.57%	160.80%	153.81%	157.35%	155.61%	103.18%	100.00%	-
DPS	94.00	98.00	96.00	97.07	78.00	72.00	72.00	19.43%
YoY %	-4.08%	2.08%	-1.10%	24.45%	8.33%	0.00%	-	-
Horiz. %	130.56%	136.11%	133.33%	134.82%	108.33%	100.00%	100.00%	-
NAPS	6.05	5.93	5.76	6.0489	5.96	5.38	5.29	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
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	0.89	0.88	0.91	0.90	0.93	0.97	1.01	-8.07%
YoY %	1.14%	-3.30%	1.11%	-3.23%	-4.12%	-3.96%	-	-
Horiz. %	88.12%	87.13%	90.10%	89.11%	92.08%	96.04%	100.00%	-
P/EPS	24.12	15.66	16.43	15.68	15.87	23.72	24.37	-0.68%
YoY %	54.02%	-4.69%	4.78%	-1.20%	-33.09%	-2.67%	-	-
Horiz. %	98.97%	64.26%	67.42%	64.34%	65.12%	97.33%	100.00%	-
EY	4.15	6.39	6.09	6.38	6.30	4.22	4.10	0.81%
YoY %	-35.05%	4.93%	-4.55%	1.27%	49.29%	2.93%	-	-
Horiz. %	101.22%	155.85%	148.54%	155.61%	153.66%	102.93%	100.00%	-
DY	3.58	3.95	3.86	4.00	3.21	2.99	3.00	12.49%
YoY %	-9.37%	2.33%	-3.50%	24.61%	7.36%	-0.33%	-	-
Horiz. %	119.33%	131.67%	128.67%	133.33%	107.00%	99.67%	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	0.92	0.95	0.96	0.95	0.83	0.96	1.02	-6.64%
YoY %	-3.16%	-1.04%	1.05%	14.46%	-13.54%	-5.88%	-	-
Horiz. %	90.20%	93.14%	94.12%	93.14%	81.37%	94.12%	100.00%	-
P/EPS	24.89	16.99	17.35	16.61	14.10	23.62	24.45	1.19%
YoY %	46.50%	-2.07%	4.46%	17.80%	-40.30%	-3.39%	-	-
Horiz. %	101.80%	69.49%	70.96%	67.93%	57.67%	96.61%	100.00%	-
EY	4.02	5.89	5.76	6.02	7.09	4.23	4.09	-1.14%
YoY %	-31.75%	2.26%	-4.32%	-15.09%	67.61%	3.42%	-	-
Horiz. %	98.29%	144.01%	140.83%	147.19%	173.35%	103.42%	100.00%	-
DY	3.47	3.64	3.65	3.77	3.61	3.00	2.99	10.42%
YoY %	-4.67%	-0.27%	-3.18%	4.43%	20.33%	0.33%	-	-
Horiz. %	116.05%	121.74%	122.07%	126.09%	120.74%	100.33%	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

Post a Comment

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:40:00

ADX

5 Mins

SELL

2024-05-14 16:20:00

EMA 5

5 Mins

SELL

2024-05-14 16:15:00

EMA 5

5 Mins

BUY

2024-05-14 15:50:00

EMA 5

5 Mins

SELL

2024-05-14 15:45:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai is under priced - Koon Yew Yin

2

save malaysia!

Questions about PN's 'value proposition' after by-election loss

3

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

4

save malaysia!

Small-mid caps: Poised for a higher high?

5

Good Articles to Share

Japan's Lost Decade - An Economic Disaster [Documentary]

6

RHB Investment Research Reports

Real Estate - JS-SEZ: The New Chapter of Iskandar Malaysia

7

save malaysia!

Sunway will be eligible for inclusion as KLCI component stock at AMMB's expense, says RHB IB

8

save malaysia!

‘Don't let DAP become MCA 2.0’

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

473

3

PERAK TRANSIT BERHAD

471

4

YTL POWER INTERNATIONAL BHD

454

5

HONG LEONG INDUSTRIES BHD

452

6

GENTING BHD

405

7

EVERSENDAI CORPORATION BERHAD

362

8

YTL CORPORATION BHD

290

9

GENTING MALAYSIA BERHAD

286

10

MY E.G. SERVICES BHD

252

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....