[PETDAG] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

21-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

YoY- 19.57%

Quarter Report

Quarter 4 FY2016 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Annual (Unaudited) Result
Revenue	30,293,571	30,068,753	26,737,860	21,534,558	25,171,210	32,340,998	32,341,922	-1.08%
YoY %	0.75%	12.46%	24.16%	-14.45%	-22.17%	-0.00%	-	-
Horiz. %	93.67%	92.97%	82.67%	66.58%	77.83%	100.00%	100.00%	-
PBT	1,128,872	1,177,026	1,437,857	1,190,383	1,084,648	709,292	1,109,441	0.28%
YoY %	-4.09%	-18.14%	20.79%	9.75%	52.92%	-36.07%	-	-
Horiz. %	101.75%	106.09%	129.60%	107.30%	97.77%	63.93%	100.00%	-
Tax	-291,237	-315,567	107,112	-243,916	-290,024	-201,142	-290,461	0.04%
YoY %	7.71%	-394.61%	143.91%	15.90%	-44.19%	30.75%	-	-
Horiz. %	100.27%	108.64%	-36.88%	83.98%	99.85%	69.25%	100.00%	-
NP	837,635	861,459	1,544,969	946,467	794,624	508,150	818,980	0.37%
YoY %	-2.77%	-44.24%	63.24%	19.11%	56.38%	-37.95%	-	-
Horiz. %	102.28%	105.19%	188.65%	115.57%	97.03%	62.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,535	849,849	1,593,496	944,608	789,975	501,572	811,753	0.36%
YoY %	-2.39%	-46.67%	68.69%	19.57%	57.50%	-38.21%	-	-
Horiz. %	102.19%	104.69%	196.30%	116.37%	97.32%	61.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	26.81%	-7.45%	20.49%	26.74%	28.36%	26.18%	-
YoY %	-3.77%	459.87%	-136.36%	-23.37%	-5.71%	8.33%	-	-
Horiz. %	98.55%	102.41%	-28.46%	78.27%	102.14%	108.33%	100.00%	-
Total Cost	29,455,936	29,207,294	25,192,891	20,588,091	24,376,586	31,832,848	31,522,942	-1.12%
YoY %	0.85%	15.93%	22.37%	-15.54%	-23.42%	0.98%	-	-
Horiz. %	93.44%	92.65%	79.92%	65.31%	77.33%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,980,593	5,904,214	6,000,462	5,305,044	4,947,400	4,748,710	478,844,828	-51.81%
YoY %	1.29%	-1.60%	13.11%	7.23%	4.18%	-99.01%	-	-
Horiz. %	1.25%	1.23%	1.25%	1.11%	1.03%	0.99%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	844,435	695,782	963,650	695,417	596,072	596,072	695,417	3.28%
YoY %	21.36%	-27.80%	38.57%	16.67%	0.00%	-14.29%	-	-
Horiz. %	121.43%	100.05%	138.57%	100.00%	85.71%	85.71%	100.00%	-
Div Payout %	101.80%	81.87%	60.47%	73.62%	75.45%	118.84%	85.67%	-
YoY %	24.34%	35.39%	-17.86%	-2.43%	-36.51%	38.72%	-	-
Horiz. %	118.83%	95.56%	70.58%	85.93%	88.07%	138.72%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	5,980,593	5,904,214	6,000,462	5,305,044	4,947,400	4,748,710	478,844,828	-51.81%
YoY %	1.29%	-1.60%	13.11%	7.23%	4.18%	-99.01%	-	-
Horiz. %	1.25%	1.23%	1.25%	1.11%	1.03%	0.99%	100.00%	-
NOSH	993,454	993,975	993,454	993,454	993,454	993,454	993,454	0.00%
YoY %	-0.05%	0.05%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.05%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	2.77%	2.86%	5.78%	4.40%	3.16%	1.57%	2.53%	-
YoY %	-3.15%	-50.52%	31.36%	39.24%	101.27%	-37.94%	-	-
Horiz. %	109.49%	113.04%	228.46%	173.91%	124.90%	62.06%	100.00%	-
ROE	13.87%	14.39%	26.56%	17.81%	15.97%	10.56%	0.17%	-
YoY %	-3.61%	-45.82%	49.13%	11.52%	51.23%	6,111.76%	-	-
Horiz. %	8,158.82%	8,464.71%	15,623.53%	10,476.47%	9,394.12%	6,211.76%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	3,049.32	3,025.10	2,691.40	2,167.65	2,533.71	3,255.41	3,255.50	-1.08%
YoY %	0.80%	12.40%	24.16%	-14.45%	-22.17%	-0.00%	-	-
Horiz. %	93.67%	92.92%	82.67%	66.58%	77.83%	100.00%	100.00%	-
EPS	83.50	85.50	155.00	95.10	79.50	50.50	81.70	0.36%
YoY %	-2.34%	-44.84%	62.99%	19.62%	57.43%	-38.19%	-	-
Horiz. %	102.20%	104.65%	189.72%	116.40%	97.31%	61.81%	100.00%	-
DPS	85.00	70.00	97.00	70.00	60.00	60.00	70.00	3.28%
YoY %	21.43%	-27.84%	38.57%	16.67%	0.00%	-14.29%	-	-
Horiz. %	121.43%	100.00%	138.57%	100.00%	85.71%	85.71%	100.00%	-
NAPS	6.02	5.94	6.04	5.34	4.98	4.78	482.00	-51.81%
YoY %	1.35%	-1.66%	13.11%	7.23%	4.18%	-99.01%	-	-
Horiz. %	1.25%	1.23%	1.25%	1.11%	1.03%	0.99%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,049.32	3,026.69	2,691.40	2,167.65	2,533.71	3,255.41	3,255.50	-1.08%
YoY %	0.75%	12.46%	24.16%	-14.45%	-22.17%	-0.00%	-	-
Horiz. %	93.67%	92.97%	82.67%	66.58%	77.83%	100.00%	100.00%	-
EPS	83.50	85.54	155.00	95.10	79.50	50.50	81.70	0.36%
YoY %	-2.38%	-44.81%	62.99%	19.62%	57.43%	-38.19%	-	-
Horiz. %	102.20%	104.70%	189.72%	116.40%	97.31%	61.81%	100.00%	-
DPS	85.00	70.04	97.00	70.00	60.00	60.00	70.00	3.28%
YoY %	21.36%	-27.79%	38.57%	16.67%	0.00%	-14.29%	-	-
Horiz. %	121.43%	100.06%	138.57%	100.00%	85.71%	85.71%	100.00%	-
NAPS	6.02	5.9431	6.04	5.34	4.98	4.78	482.00	-51.81%
YoY %	1.29%	-1.60%	13.11%	7.23%	4.18%	-99.01%	-	-
Horiz. %	1.25%	1.23%	1.25%	1.11%	1.03%	0.99%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	-
Price	23.10	26.50	24.26	23.80	24.86	17.12	31.44	-
P/RPS	0.76	0.88	0.90	1.10	0.98	0.53	0.97	-3.98%
YoY %	-13.64%	-2.22%	-18.18%	12.24%	84.91%	-45.36%	-	-
Horiz. %	78.35%	90.72%	92.78%	113.40%	101.03%	54.64%	100.00%	-
P/EPS	27.66	30.99	15.12	25.03	31.26	33.91	38.48	-5.35%
YoY %	-10.75%	104.96%	-39.59%	-19.93%	-7.81%	-11.88%	-	-
Horiz. %	71.88%	80.54%	39.29%	65.05%	81.24%	88.12%	100.00%	-
EY	3.61	3.23	6.61	4.00	3.20	2.95	2.60	5.61%
YoY %	11.76%	-51.13%	65.25%	25.00%	8.47%	13.46%	-	-
Horiz. %	138.85%	124.23%	254.23%	153.85%	123.08%	113.46%	100.00%	-
DY	3.68	2.64	4.00	2.94	2.41	3.50	2.23	8.70%
YoY %	39.39%	-34.00%	36.05%	21.99%	-31.14%	56.95%	-	-
Horiz. %	165.02%	118.39%	179.37%	131.84%	108.07%	156.95%	100.00%	-
P/NAPS	3.84	4.46	4.02	4.46	4.99	3.58	0.07	94.86%
YoY %	-13.90%	10.95%	-9.87%	-10.62%	39.39%	5,014.29%	-	-
Horiz. %	5,485.71%	6,371.43%	5,742.86%	6,371.43%	7,128.57%	5,114.29%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/20	26/02/19	26/02/18	21/02/17	19/02/16	12/02/15	06/02/14	-
Price	21.40	26.80	25.70	24.24	25.40	17.00	30.50	-
P/RPS	0.70	0.89	0.95	1.12	1.00	0.52	0.94	-4.79%
YoY %	-21.35%	-6.32%	-15.18%	12.00%	92.31%	-44.68%	-	-
Horiz. %	74.47%	94.68%	101.06%	119.15%	106.38%	55.32%	100.00%	-
P/EPS	25.63	31.35	16.02	25.49	31.94	33.67	37.33	-6.07%
YoY %	-18.25%	95.69%	-37.15%	-20.19%	-5.14%	-9.80%	-	-
Horiz. %	68.66%	83.98%	42.91%	68.28%	85.56%	90.20%	100.00%	-
EY	3.90	3.19	6.24	3.92	3.13	2.97	2.68	6.44%
YoY %	22.26%	-48.88%	59.18%	25.24%	5.39%	10.82%	-	-
Horiz. %	145.52%	119.03%	232.84%	146.27%	116.79%	110.82%	100.00%	-
DY	3.97	2.61	3.77	2.89	2.36	3.53	2.30	9.51%
YoY %	52.11%	-30.77%	30.45%	22.46%	-33.14%	53.48%	-	-
Horiz. %	172.61%	113.48%	163.91%	125.65%	102.61%	153.48%	100.00%	-
P/NAPS	3.55	4.51	4.25	4.54	5.10	3.56	0.06	97.33%
YoY %	-21.29%	6.12%	-6.39%	-10.98%	43.26%	5,833.33%	-	-
Horiz. %	5,916.67%	7,516.67%	7,083.33%	7,566.67%	8,500.00%	5,933.33%	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

Moomoo MY

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

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 16:30:00

EMA 5

5 Mins

BUY

2024-05-15 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 16:05:00

ADX

5 Mins

BUY

2024-05-15 10:40:00

ADX

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

903

YTLPOWR

YTL POWER INTERNATIONAL BHD

628

MPI

MALAYSIAN PACIFIC INDUSTRIES

557

HARTA

HARTALEGA HOLDINGS BHD

553

PTRANS

PERAK TRANSIT BERHAD

551

HLIND

HONG LEONG INDUSTRIES BHD

532

GENTING

GENTING BHD

480

SENDAI

EVERSENDAI CORPORATION BERHAD

451

MYEG

MY E.G. SERVICES BHD

423

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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