[PETDAG] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 55.97%

YoY- -105.58%

Quarter Report

Quarter 2 FY 2020 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	35,115,950	34,238,848	20,494,616	18,971,322	29,384,268	28,696,256	26,383,088	4.87%
YoY %	2.56%	67.06%	8.03%	-35.44%	2.40%	8.77%	-	-
Horiz. %	133.10%	129.78%	77.68%	71.91%	111.38%	108.77%	100.00%	-
PBT	1,568,108	988,416	750,842	-34,522	1,241,228	1,430,828	1,307,642	3.07%
YoY %	58.65%	31.64%	2,274.97%	-102.78%	-13.25%	9.42%	-	-
Horiz. %	119.92%	75.59%	57.42%	-2.64%	94.92%	109.42%	100.00%	-
Tax	-401,978	-268,888	-203,784	-17,532	-305,302	-345,102	-302,874	4.82%
YoY %	-49.50%	-31.95%	-1,062.35%	94.26%	11.53%	-13.94%	-	-
Horiz. %	132.72%	88.78%	67.28%	5.79%	100.80%	113.94%	100.00%	-
NP	1,166,130	719,528	547,058	-52,054	935,926	1,085,726	1,004,768	2.51%
YoY %	62.07%	31.53%	1,150.94%	-105.56%	-13.80%	8.06%	-	-
Horiz. %	116.06%	71.61%	54.45%	-5.18%	93.15%	108.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,155,096	712,346	546,508	-51,822	927,894	1,065,794	998,390	2.45%
YoY %	62.15%	30.35%	1,154.59%	-105.58%	-12.94%	6.75%	-	-
Horiz. %	115.70%	71.35%	54.74%	-5.19%	92.94%	106.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.63%	27.20%	27.14%	-	24.60%	24.12%	23.16%	-
YoY %	-5.77%	0.22%	0.00%	-	1.99%	4.15%	-	-
Horiz. %	110.66%	117.44%	117.18%	-	106.22%	104.15%	100.00%	-
Total Cost	33,949,820	33,519,320	19,947,558	19,023,376	28,448,342	27,610,530	25,378,320	4.96%
YoY %	1.28%	68.04%	4.86%	-33.13%	3.03%	8.80%	-	-
Horiz. %	133.77%	132.08%	78.60%	74.96%	112.10%	108.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,771,967	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.97%	110.59%	110.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	655,679	317,905	476,857	198,690	576,203	576,203	556,334	2.77%
YoY %	106.25%	-33.33%	140.00%	-65.52%	0.00%	3.57%	-	-
Horiz. %	117.86%	57.14%	85.71%	35.71%	103.57%	103.57%	100.00%	-
Div Payout %	56.76%	44.63%	87.26%	0.00%	62.10%	54.06%	55.72%	-
YoY %	27.18%	-48.85%	0.00%	0.00%	14.87%	-2.98%	-	-
Horiz. %	101.87%	80.10%	156.60%	0.00%	111.45%	97.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	5,771,967	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.97%	110.59%	110.22%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	3.32%	2.10%	2.67%	-0.27%	3.19%	3.78%	3.81%	-
YoY %	58.10%	-21.35%	1,088.89%	-108.46%	-15.61%	-0.79%	-	-
Horiz. %	87.14%	55.12%	70.08%	-7.09%	83.73%	99.21%	100.00%	-
ROE	20.01%	12.65%	9.74%	-0.94%	15.70%	18.09%	18.68%	-
YoY %	58.18%	29.88%	1,136.17%	-105.99%	-13.21%	-3.16%	-	-
Horiz. %	107.12%	67.72%	52.14%	-5.03%	84.05%	96.84%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	3,534.73	3,446.45	2,062.97	1,909.63	2,957.79	2,888.53	2,655.69	4.87%
YoY %	2.56%	67.06%	8.03%	-35.44%	2.40%	8.77%	-	-
Horiz. %	133.10%	129.78%	77.68%	71.91%	111.38%	108.77%	100.00%	-
EPS	116.20	71.80	55.00	-5.20	93.40	107.20	100.40	2.46%
YoY %	61.84%	30.55%	1,157.69%	-105.57%	-12.87%	6.77%	-	-
Horiz. %	115.74%	71.51%	54.78%	-5.18%	93.03%	106.77%	100.00%	-
DPS	66.00	32.00	48.00	20.00	58.00	58.00	56.00	2.77%
YoY %	106.25%	-33.33%	140.00%	-65.52%	0.00%	3.57%	-	-
Horiz. %	117.86%	57.14%	85.71%	35.71%	103.57%	103.57%	100.00%	-
NAPS	5.81	5.67	5.65	5.54	5.95	5.93	5.38	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.97%	110.59%	110.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,531.15	3,442.95	2,060.87	1,907.70	2,954.79	2,885.60	2,653.00	4.87%
YoY %	2.56%	67.06%	8.03%	-35.44%	2.40%	8.77%	-	-
Horiz. %	133.10%	129.78%	77.68%	71.91%	111.38%	108.77%	100.00%	-
EPS	116.15	71.63	54.96	-5.21	93.31	107.17	100.39	2.45%
YoY %	62.15%	30.33%	1,154.89%	-105.58%	-12.93%	6.75%	-	-
Horiz. %	115.70%	71.35%	54.75%	-5.19%	92.95%	106.75%	100.00%	-
DPS	65.93	31.97	47.95	19.98	57.94	57.94	55.94	2.77%
YoY %	106.22%	-33.33%	139.99%	-65.52%	0.00%	3.58%	-	-
Horiz. %	117.86%	57.15%	85.72%	35.72%	103.58%	103.58%	100.00%	-
NAPS	5.8041	5.6642	5.6443	5.5344	5.944	5.924	5.3745	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.98%	110.60%	110.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	22.20	21.12	18.60	20.60	25.40	24.80	24.10	-
P/RPS	0.63	0.61	0.90	1.08	0.86	0.86	0.91	-5.94%
YoY %	3.28%	-32.22%	-16.67%	25.58%	0.00%	-5.49%	-	-
Horiz. %	69.23%	67.03%	98.90%	118.68%	94.51%	94.51%	100.00%	-
P/EPS	19.09	29.45	33.81	-394.91	27.19	23.12	23.98	-3.72%
YoY %	-35.18%	-12.90%	108.56%	-1,552.41%	17.60%	-3.59%	-	-
Horiz. %	79.61%	122.81%	140.99%	-1,646.83%	113.39%	96.41%	100.00%	-
EY	5.24	3.40	2.96	-0.25	3.68	4.33	4.17	3.87%
YoY %	54.12%	14.86%	1,284.00%	-106.79%	-15.01%	3.84%	-	-
Horiz. %	125.66%	81.53%	70.98%	-6.00%	88.25%	103.84%	100.00%	-
DY	2.97	1.52	2.58	0.97	2.28	2.34	2.32	4.20%
YoY %	95.39%	-41.09%	165.98%	-57.46%	-2.56%	0.86%	-	-
Horiz. %	128.02%	65.52%	111.21%	41.81%	98.28%	100.86%	100.00%	-
P/NAPS	3.82	3.72	3.29	3.72	4.27	4.18	4.48	-2.62%
YoY %	2.69%	13.07%	-11.56%	-12.88%	2.15%	-6.70%	-	-
Horiz. %	85.27%	83.04%	73.44%	83.04%	95.31%	93.30%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	24/08/22	23/08/21	25/08/20	23/08/19	20/08/18	21/08/17	-
Price	21.60	21.94	18.80	21.22	23.26	26.90	24.00	-
P/RPS	0.61	0.64	0.91	1.11	0.79	0.93	0.90	-6.27%
YoY %	-4.69%	-29.67%	-18.02%	40.51%	-15.05%	3.33%	-	-
Horiz. %	67.78%	71.11%	101.11%	123.33%	87.78%	103.33%	100.00%	-
P/EPS	18.58	30.60	34.18	-406.80	24.90	25.07	23.88	-4.09%
YoY %	-39.28%	-10.47%	108.40%	-1,733.73%	-0.68%	4.98%	-	-
Horiz. %	77.81%	128.14%	143.13%	-1,703.52%	104.27%	104.98%	100.00%	-
EY	5.38	3.27	2.93	-0.25	4.02	3.99	4.19	4.25%
YoY %	64.53%	11.60%	1,272.00%	-106.22%	0.75%	-4.77%	-	-
Horiz. %	128.40%	78.04%	69.93%	-5.97%	95.94%	95.23%	100.00%	-
DY	3.06	1.46	2.55	0.94	2.49	2.16	2.33	4.64%
YoY %	109.59%	-42.75%	171.28%	-62.25%	15.28%	-7.30%	-	-
Horiz. %	131.33%	62.66%	109.44%	40.34%	106.87%	92.70%	100.00%	-
P/NAPS	3.72	3.87	3.33	3.83	3.91	4.54	4.46	-2.97%
YoY %	-3.88%	16.22%	-13.05%	-2.05%	-13.88%	1.79%	-	-
Horiz. %	83.41%	86.77%	74.66%	85.87%	87.67%	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