[PETDAG] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

15-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -1.01%

YoY- -9.32%

Quarter Report

Quarter 2 FY2016 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	29,384,268	28,696,256	26,383,088	20,483,850	25,071,608	33,323,064	31,087,746	-0.93%
YoY %	2.40%	8.77%	28.80%	-18.30%	-24.76%	7.19%	-	-
Horiz. %	94.52%	92.31%	84.87%	65.89%	80.65%	107.19%	100.00%	-
PBT	1,241,228	1,430,828	1,307,642	1,091,642	1,317,628	947,848	1,200,020	0.56%
YoY %	-13.25%	9.42%	19.79%	-17.15%	39.01%	-21.01%	-	-
Horiz. %	103.43%	119.23%	108.97%	90.97%	109.80%	78.99%	100.00%	-
Tax	-305,302	-345,102	-302,874	-218,806	-353,652	-256,614	-325,074	-1.03%
YoY %	11.53%	-13.94%	-38.42%	38.13%	-37.81%	21.06%	-	-
Horiz. %	93.92%	106.16%	93.17%	67.31%	108.79%	78.94%	100.00%	-
NP	935,926	1,085,726	1,004,768	872,836	963,976	691,234	874,946	1.12%
YoY %	-13.80%	8.06%	15.12%	-9.45%	39.46%	-21.00%	-	-
Horiz. %	106.97%	124.09%	114.84%	99.76%	110.18%	79.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	927,894	1,065,794	998,390	868,708	957,956	681,456	868,448	1.10%
YoY %	-12.94%	6.75%	14.93%	-9.32%	40.57%	-21.53%	-	-
Horiz. %	106.85%	122.72%	114.96%	100.03%	110.31%	78.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.60%	24.12%	23.16%	20.04%	26.84%	27.07%	27.09%	-
YoY %	1.99%	4.15%	15.57%	-25.34%	-0.85%	-0.07%	-	-
Horiz. %	90.81%	89.04%	85.49%	73.98%	99.08%	99.93%	100.00%	-
Total Cost	28,448,342	27,610,530	25,378,320	19,611,014	24,107,632	32,631,830	30,212,800	-0.99%
YoY %	3.03%	8.80%	29.41%	-18.65%	-26.12%	8.01%	-	-
Horiz. %	94.16%	91.39%	84.00%	64.91%	79.79%	108.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,911,051	5,891,182	5,344,782	5,056,681	4,897,728	4,828,186	4,848,055	3.35%
YoY %	0.34%	10.22%	5.70%	3.25%	1.44%	-0.41%	-	-
Horiz. %	121.93%	121.52%	110.25%	104.30%	101.02%	99.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	576,203	576,203	556,334	516,596	516,596	516,596	695,417	-3.08%
YoY %	0.00%	3.57%	7.69%	0.00%	0.00%	-25.71%	-	-
Horiz. %	82.86%	82.86%	80.00%	74.29%	74.29%	74.29%	100.00%	-
Div Payout %	62.10%	54.06%	55.72%	59.47%	53.93%	75.81%	80.08%	-
YoY %	14.87%	-2.98%	-6.31%	10.27%	-28.86%	-5.33%	-	-
Horiz. %	77.55%	67.51%	69.58%	74.26%	67.35%	94.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	5,911,051	5,891,182	5,344,782	5,056,681	4,897,728	4,828,186	4,848,055	3.35%
YoY %	0.34%	10.22%	5.70%	3.25%	1.44%	-0.41%	-	-
Horiz. %	121.93%	121.52%	110.25%	104.30%	101.02%	99.59%	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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	3.19%	3.78%	3.81%	4.26%	3.84%	2.07%	2.81%	-
YoY %	-15.61%	-0.79%	-10.56%	10.94%	85.51%	-26.33%	-	-
Horiz. %	113.52%	134.52%	135.59%	151.60%	136.65%	73.67%	100.00%	-
ROE	15.70%	18.09%	18.68%	17.18%	19.56%	14.11%	17.91%	-
YoY %	-13.21%	-3.16%	8.73%	-12.17%	38.63%	-21.22%	-	-
Horiz. %	87.66%	101.01%	104.30%	95.92%	109.21%	78.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	2,957.79	2,888.53	2,655.69	2,061.88	2,523.68	3,354.26	3,129.26	-0.93%
YoY %	2.40%	8.77%	28.80%	-18.30%	-24.76%	7.19%	-	-
Horiz. %	94.52%	92.31%	84.87%	65.89%	80.65%	107.19%	100.00%	-
EPS	93.40	107.20	100.40	87.40	96.40	68.60	87.40	1.11%
YoY %	-12.87%	6.77%	14.87%	-9.34%	40.52%	-21.51%	-	-
Horiz. %	106.86%	122.65%	114.87%	100.00%	110.30%	78.49%	100.00%	-
DPS	58.00	58.00	56.00	52.00	52.00	52.00	70.00	-3.08%
YoY %	0.00%	3.57%	7.69%	0.00%	0.00%	-25.71%	-	-
Horiz. %	82.86%	82.86%	80.00%	74.29%	74.29%	74.29%	100.00%	-
NAPS	5.95	5.93	5.38	5.09	4.93	4.86	4.88	3.35%
YoY %	0.34%	10.22%	5.70%	3.25%	1.44%	-0.41%	-	-
Horiz. %	121.93%	121.52%	110.25%	104.30%	101.02%	99.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,954.79	2,885.60	2,653.00	2,059.79	2,521.12	3,350.86	3,126.08	-0.93%
YoY %	2.40%	8.77%	28.80%	-18.30%	-24.76%	7.19%	-	-
Horiz. %	94.52%	92.31%	84.87%	65.89%	80.65%	107.19%	100.00%	-
EPS	93.31	107.17	100.39	87.35	96.33	68.53	87.33	1.10%
YoY %	-12.93%	6.75%	14.93%	-9.32%	40.57%	-21.53%	-	-
Horiz. %	106.85%	122.72%	114.95%	100.02%	110.31%	78.47%	100.00%	-
DPS	57.94	57.94	55.94	51.95	51.95	51.95	69.93	-3.08%
YoY %	0.00%	3.58%	7.68%	0.00%	0.00%	-25.71%	-	-
Horiz. %	82.85%	82.85%	79.99%	74.29%	74.29%	74.29%	100.00%	-
NAPS	5.944	5.924	5.3745	5.0848	4.925	4.8551	4.875	3.35%
YoY %	0.34%	10.22%	5.70%	3.24%	1.44%	-0.41%	-	-
Horiz. %	121.93%	121.52%	110.25%	104.30%	101.03%	99.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	25.40	24.80	24.10	23.40	20.58	24.04	25.30	-
P/RPS	0.86	0.86	0.91	1.13	0.82	0.72	0.81	1.00%
YoY %	0.00%	-5.49%	-19.47%	37.80%	13.89%	-11.11%	-	-
Horiz. %	106.17%	106.17%	112.35%	139.51%	101.23%	88.89%	100.00%	-
P/EPS	27.19	23.12	23.98	26.76	21.34	35.05	28.94	-1.03%
YoY %	17.60%	-3.59%	-10.39%	25.40%	-39.12%	21.11%	-	-
Horiz. %	93.95%	79.89%	82.86%	92.47%	73.74%	121.11%	100.00%	-
EY	3.68	4.33	4.17	3.74	4.69	2.85	3.46	1.03%
YoY %	-15.01%	3.84%	11.50%	-20.26%	64.56%	-17.63%	-	-
Horiz. %	106.36%	125.14%	120.52%	108.09%	135.55%	82.37%	100.00%	-
DY	2.28	2.34	2.32	2.22	2.53	2.16	2.77	-3.19%
YoY %	-2.56%	0.86%	4.50%	-12.25%	17.13%	-22.02%	-	-
Horiz. %	82.31%	84.48%	83.75%	80.14%	91.34%	77.98%	100.00%	-
P/NAPS	4.27	4.18	4.48	4.60	4.17	4.95	5.18	-3.16%
YoY %	2.15%	-6.70%	-2.61%	10.31%	-15.76%	-4.44%	-	-
Horiz. %	82.43%	80.69%	86.49%	88.80%	80.50%	95.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	20/08/18	21/08/17	15/08/16	06/08/15	07/08/14	21/08/13	-
Price	23.26	26.90	24.00	23.48	21.44	20.00	27.70	-
P/RPS	0.79	0.93	0.90	1.14	0.85	0.60	0.89	-1.96%
YoY %	-15.05%	3.33%	-21.05%	34.12%	41.67%	-32.58%	-	-
Horiz. %	88.76%	104.49%	101.12%	128.09%	95.51%	67.42%	100.00%	-
P/EPS	24.90	25.07	23.88	26.85	22.23	29.16	31.69	-3.93%
YoY %	-0.68%	4.98%	-11.06%	20.78%	-23.77%	-7.98%	-	-
Horiz. %	78.57%	79.11%	75.36%	84.73%	70.15%	92.02%	100.00%	-
EY	4.02	3.99	4.19	3.72	4.50	3.43	3.16	4.09%
YoY %	0.75%	-4.77%	12.63%	-17.33%	31.20%	8.54%	-	-
Horiz. %	127.22%	126.27%	132.59%	117.72%	142.41%	108.54%	100.00%	-
DY	2.49	2.16	2.33	2.21	2.43	2.60	2.53	-0.26%
YoY %	15.28%	-7.30%	5.43%	-9.05%	-6.54%	2.77%	-	-
Horiz. %	98.42%	85.38%	92.09%	87.35%	96.05%	102.77%	100.00%	-
P/NAPS	3.91	4.54	4.46	4.61	4.35	4.12	5.68	-6.03%
YoY %	-13.88%	1.79%	-3.25%	5.98%	5.58%	-27.46%	-	-
Horiz. %	68.84%	79.93%	78.52%	81.16%	76.58%	72.54%	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