[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	1,883.42	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

EMA 5

10 Mins

BUY

2024-05-31 16:50:00

OBV

10 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-31 16:50:00

OBV

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

HLIND

HONG LEONG INDUSTRIES BHD

251

NOTION

NOTION VTEC BHD

249

GENM

GENTING MALAYSIA BERHAD

242

YTLPOWR

YTL POWER INTERNATIONAL BHD

233

PTRANS

PERAK TRANSIT BERHAD

229

MYEG

MY E.G. SERVICES BHD

218

JTIASA

JAYA TIASA HOLDINGS BHD

199

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

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....

Read More