[PETDAG] QoQ TTM Result on 31-Mar-2020 [#1]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

19-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -38.65%

YoY- -44.84%

Quarter Report

PDB Group Q1 2020 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	18,710,946	22,110,347	25,087,097	29,761,576	30,293,571	30,400,691	30,412,759	-27.55%
YoY %	-15.37%	-11.87%	-15.71%	-1.76%	-0.35%	-0.04%	-	-
Horiz. %	61.52%	72.70%	82.49%	97.86%	99.61%	99.96%	100.00%	-
PBT	386,419	461,596	490,997	727,459	1,128,873	1,008,431	1,082,226	-49.51%
YoY %	-16.29%	-5.99%	-32.51%	-35.56%	11.94%	-6.82%	-	-
Horiz. %	35.71%	42.65%	45.37%	67.22%	104.31%	93.18%	100.00%	-
Tax	-114,007	-147,664	-147,353	-211,107	-291,237	-252,478	-295,667	-46.86%
YoY %	22.79%	-0.21%	30.20%	27.51%	-15.35%	14.61%	-	-
Horiz. %	38.56%	49.94%	49.84%	71.40%	98.50%	85.39%	100.00%	-
NP	272,412	313,932	343,644	516,352	837,636	755,953	786,559	-50.52%
YoY %	-13.23%	-8.65%	-33.45%	-38.36%	10.81%	-3.89%	-	-
Horiz. %	34.63%	39.91%	43.69%	65.65%	106.49%	96.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	275,962	313,336	339,676	508,917	829,536	749,630	780,899	-49.85%
YoY %	-11.93%	-7.75%	-33.26%	-38.65%	10.66%	-4.00%	-	-
Horiz. %	35.34%	40.13%	43.50%	65.17%	106.23%	96.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.50%	31.99%	30.01%	29.02%	25.80%	25.04%	27.32%	-
YoY %	-7.78%	6.60%	3.41%	12.48%	3.04%	-8.35%	-	-
Horiz. %	107.98%	117.09%	109.85%	106.22%	94.44%	91.65%	100.00%	-
Total Cost	18,438,534	21,796,415	24,743,453	29,245,224	29,455,935	29,644,738	29,626,200	-26.99%
YoY %	-15.41%	-11.91%	-15.39%	-0.72%	-0.64%	0.06%	-	-
Horiz. %	62.24%	73.57%	83.52%	98.71%	99.43%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,642,818	5,662,687	5,503,735	5,553,408	5,980,593	6,010,396	5,911,051	-3.03%
YoY %	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	1.68%	-	-
Horiz. %	95.46%	95.80%	93.11%	93.95%	101.18%	101.68%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	377,512	606,006	655,679	745,090	844,435	695,417	695,417	-33.33%
YoY %	-37.70%	-7.58%	-12.00%	-11.76%	21.43%	0.00%	-	-
Horiz. %	54.29%	87.14%	94.29%	107.14%	121.43%	100.00%	100.00%	-
Div Payout %	136.80%	193.40%	193.03%	146.41%	101.80%	92.77%	89.05%	-
YoY %	-29.27%	0.19%	31.84%	43.82%	9.73%	4.18%	-	-
Horiz. %	153.62%	217.18%	216.77%	164.41%	114.32%	104.18%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	5,642,818	5,662,687	5,503,735	5,553,408	5,980,593	6,010,396	5,911,051	-3.03%
YoY %	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	1.68%	-	-
Horiz. %	95.46%	95.80%	93.11%	93.95%	101.18%	101.68%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	1.46%	1.42%	1.37%	1.73%	2.77%	2.49%	2.59%	-
YoY %	2.82%	3.65%	-20.81%	-37.55%	11.24%	-3.86%	-	-
Horiz. %	56.37%	54.83%	52.90%	66.80%	106.95%	96.14%	100.00%	-
ROE	4.89%	5.53%	6.17%	9.16%	13.87%	12.47%	13.21%	-
YoY %	-11.57%	-10.37%	-32.64%	-33.96%	11.23%	-5.60%	-	-
Horiz. %	37.02%	41.86%	46.71%	69.34%	105.00%	94.40%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	1,883.42	2,225.60	2,525.24	2,995.77	3,049.32	3,060.10	3,061.32	-27.55%
YoY %	-15.37%	-11.87%	-15.71%	-1.76%	-0.35%	-0.04%	-	-
Horiz. %	61.52%	72.70%	82.49%	97.86%	99.61%	99.96%	100.00%	-
EPS	27.78	31.54	34.19	51.23	83.50	75.46	78.60	-49.85%
YoY %	-11.92%	-7.75%	-33.26%	-38.65%	10.65%	-3.99%	-	-
Horiz. %	35.34%	40.13%	43.50%	65.18%	106.23%	96.01%	100.00%	-
DPS	38.00	61.00	66.00	75.00	85.00	70.00	70.00	-33.33%
YoY %	-37.70%	-7.58%	-12.00%	-11.76%	21.43%	0.00%	-	-
Horiz. %	54.29%	87.14%	94.29%	107.14%	121.43%	100.00%	100.00%	-
NAPS	5.68	5.70	5.54	5.59	6.02	6.05	5.95	-3.03%
YoY %	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	1.68%	-	-
Horiz. %	95.46%	95.80%	93.11%	93.95%	101.18%	101.68%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	1,881.51	2,223.35	2,522.68	2,992.73	3,046.22	3,057.00	3,058.21	-27.55%
YoY %	-15.37%	-11.87%	-15.71%	-1.76%	-0.35%	-0.04%	-	-
Horiz. %	61.52%	72.70%	82.49%	97.86%	99.61%	99.96%	100.00%	-
EPS	27.75	31.51	34.16	51.18	83.42	75.38	78.52	-49.85%
YoY %	-11.93%	-7.76%	-33.26%	-38.65%	10.67%	-4.00%	-	-
Horiz. %	35.34%	40.13%	43.50%	65.18%	106.24%	96.00%	100.00%	-
DPS	37.96	60.94	65.93	74.92	84.91	69.93	69.93	-33.33%
YoY %	-37.71%	-7.57%	-12.00%	-11.77%	21.42%	0.00%	-	-
Horiz. %	54.28%	87.14%	94.28%	107.14%	121.42%	100.00%	100.00%	-
NAPS	5.6742	5.6942	5.5344	5.5843	6.0139	6.0439	5.944	-3.03%
YoY %	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	1.68%	-	-
Horiz. %	95.46%	95.80%	93.11%	93.95%	101.18%	101.68%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	21.40	19.74	20.60	21.16	23.10	23.60	25.40	-
P/RPS	1.14	0.89	0.82	0.71	0.76	0.77	0.83	23.44%
YoY %	28.09%	8.54%	15.49%	-6.58%	-1.30%	-7.23%	-	-
Horiz. %	137.35%	107.23%	98.80%	85.54%	91.57%	92.77%	100.00%	-
P/EPS	77.04	62.59	60.25	41.31	27.66	31.28	32.31	78.00%
YoY %	23.09%	3.88%	45.85%	49.35%	-11.57%	-3.19%	-	-
Horiz. %	238.44%	193.72%	186.47%	127.86%	85.61%	96.81%	100.00%	-
EY	1.30	1.60	1.66	2.42	3.61	3.20	3.09	-43.70%
YoY %	-18.75%	-3.61%	-31.40%	-32.96%	12.81%	3.56%	-	-
Horiz. %	42.07%	51.78%	53.72%	78.32%	116.83%	103.56%	100.00%	-
DY	1.78	3.09	3.20	3.54	3.68	2.97	2.76	-25.25%
YoY %	-42.39%	-3.44%	-9.60%	-3.80%	23.91%	7.61%	-	-
Horiz. %	64.49%	111.96%	115.94%	128.26%	133.33%	107.61%	100.00%	-
P/NAPS	3.77	3.46	3.72	3.79	3.84	3.90	4.27	-7.93%
YoY %	8.96%	-6.99%	-1.85%	-1.30%	-1.54%	-8.67%	-	-
Horiz. %	88.29%	81.03%	87.12%	88.76%	89.93%	91.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	19/02/21	17/11/20	25/08/20	19/05/20	25/02/20	22/11/19	23/08/19	-
Price	19.20	19.50	21.22	20.24	21.40	24.10	23.26	-
P/RPS	1.02	0.88	0.84	0.68	0.70	0.79	0.76	21.56%
YoY %	15.91%	4.76%	23.53%	-2.86%	-11.39%	3.95%	-	-
Horiz. %	134.21%	115.79%	110.53%	89.47%	92.11%	103.95%	100.00%	-
P/EPS	69.12	61.83	62.06	39.51	25.63	31.94	29.59	75.59%
YoY %	11.79%	-0.37%	57.07%	54.16%	-19.76%	7.94%	-	-
Horiz. %	233.59%	208.96%	209.73%	133.52%	86.62%	107.94%	100.00%	-
EY	1.45	1.62	1.61	2.53	3.90	3.13	3.38	-42.97%
YoY %	-10.49%	0.62%	-36.36%	-35.13%	24.60%	-7.40%	-	-
Horiz. %	42.90%	47.93%	47.63%	74.85%	115.38%	92.60%	100.00%	-
DY	1.98	3.13	3.11	3.71	3.97	2.90	3.01	-24.26%
YoY %	-36.74%	0.64%	-16.17%	-6.55%	36.90%	-3.65%	-	-
Horiz. %	65.78%	103.99%	103.32%	123.26%	131.89%	96.35%	100.00%	-
P/NAPS	3.38	3.42	3.83	3.62	3.55	3.98	3.91	-9.21%
YoY %	-1.17%	-10.70%	5.80%	1.97%	-10.80%	1.79%	-	-
Horiz. %	86.45%	87.47%	97.95%	92.58%	90.79%	101.79%	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