[PETDAG] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

22-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 1.01%

YoY- -12.48%

Quarter Report

Quarter 3 FY 2019 Financial Result.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	36,333,489	20,597,293	19,088,185	29,999,149	29,556,565	26,324,013	20,796,525	9.74%
YoY %	76.40%	7.91%	-36.37%	1.50%	12.28%	26.58%	-	-
Horiz. %	174.71%	99.04%	91.79%	144.25%	142.12%	126.58%	100.00%	-
PBT	1,191,132	721,281	361,373	1,251,073	1,475,866	1,422,596	1,145,304	0.65%
YoY %	65.14%	99.59%	-71.11%	-15.23%	3.74%	24.21%	-	-
Horiz. %	104.00%	62.98%	31.55%	109.24%	128.86%	124.21%	100.00%	-
Tax	-338,870	-197,086	-115,012	-306,442	-390,561	263,988	-230,572	6.62%
YoY %	-71.94%	-71.36%	62.47%	21.54%	-247.95%	214.49%	-	-
Horiz. %	146.97%	85.48%	49.88%	132.91%	169.39%	-114.49%	100.00%	-
NP	852,261	524,194	246,361	944,630	1,085,305	1,686,584	914,732	-1.17%
YoY %	62.59%	112.77%	-73.92%	-12.96%	-35.65%	84.38%	-	-
Horiz. %	93.17%	57.31%	26.93%	103.27%	118.65%	184.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	842,850	523,417	249,000	937,264	1,070,889	1,681,228	910,822	-1.28%
YoY %	61.03%	110.21%	-73.43%	-12.48%	-36.30%	84.58%	-	-
Horiz. %	92.54%	57.47%	27.34%	102.90%	117.57%	184.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.45%	27.32%	31.83%	24.49%	26.46%	-18.56%	20.13%	-
YoY %	4.14%	-14.17%	29.97%	-7.45%	242.56%	-192.20%	-	-
Horiz. %	141.33%	135.72%	158.12%	121.66%	131.45%	-92.20%	100.00%	-
Total Cost	35,481,228	20,073,098	18,841,824	29,054,518	28,471,260	24,637,429	19,881,793	10.12%
YoY %	76.76%	6.53%	-35.15%	2.05%	15.56%	23.92%	-	-
Horiz. %	178.46%	100.96%	94.77%	146.14%	143.20%	123.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,801,771	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	476,857	582,826	278,167	596,072	596,072	635,810	529,842	-1.73%
YoY %	-18.18%	109.52%	-53.33%	0.00%	-6.25%	20.00%	-	-
Horiz. %	90.00%	110.00%	52.50%	112.50%	112.50%	120.00%	100.00%	-
Div Payout %	56.58%	111.35%	111.71%	63.60%	55.66%	37.82%	58.17%	-
YoY %	-49.19%	-0.32%	75.64%	14.27%	47.17%	-34.98%	-	-
Horiz. %	97.27%	191.42%	192.04%	109.33%	95.69%	65.02%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	5,801,771	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	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%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	2.35%	2.54%	1.29%	3.15%	3.67%	6.41%	4.40%	-
YoY %	-7.48%	96.90%	-59.05%	-14.17%	-42.75%	45.68%	-	-
Horiz. %	53.41%	57.73%	29.32%	71.59%	83.41%	145.68%	100.00%	-
ROE	14.53%	9.29%	4.40%	15.59%	17.82%	28.39%	17.63%	-
YoY %	56.40%	111.14%	-71.78%	-12.51%	-37.23%	61.03%	-	-
Horiz. %	82.42%	52.69%	24.96%	88.43%	101.08%	161.03%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	3,657.29	2,073.30	1,921.40	3,019.68	2,975.13	2,649.75	2,093.36	9.74%
YoY %	76.40%	7.91%	-36.37%	1.50%	12.28%	26.58%	-	-
Horiz. %	174.71%	99.04%	91.79%	144.25%	142.12%	126.58%	100.00%	-
EPS	84.80	52.67	25.07	94.40	107.73	169.20	91.73	-1.30%
YoY %	61.00%	110.09%	-73.44%	-12.37%	-36.33%	84.45%	-	-
Horiz. %	92.45%	57.42%	27.33%	102.91%	117.44%	184.45%	100.00%	-
DPS	48.00	58.67	28.00	60.00	60.00	64.00	53.33	-1.73%
YoY %	-18.19%	109.54%	-53.33%	0.00%	-6.25%	20.01%	-	-
Horiz. %	90.01%	110.01%	52.50%	112.51%	112.51%	120.01%	100.00%	-
NAPS	5.84	5.67	5.70	6.05	6.05	5.96	5.20	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,657.29	2,073.30	1,921.40	3,019.68	2,975.13	2,649.75	2,093.36	9.74%
YoY %	76.40%	7.91%	-36.37%	1.50%	12.28%	26.58%	-	-
Horiz. %	174.71%	99.04%	91.79%	144.25%	142.12%	126.58%	100.00%	-
EPS	84.80	52.67	25.07	94.40	107.73	169.20	91.73	-1.30%
YoY %	61.00%	110.09%	-73.44%	-12.37%	-36.33%	84.45%	-	-
Horiz. %	92.45%	57.42%	27.33%	102.91%	117.44%	184.45%	100.00%	-
DPS	48.00	58.67	28.00	60.00	60.00	64.00	53.33	-1.73%
YoY %	-18.19%	109.54%	-53.33%	0.00%	-6.25%	20.01%	-	-
Horiz. %	90.01%	110.01%	52.50%	112.51%	112.51%	120.01%	100.00%	-
NAPS	5.84	5.67	5.70	6.05	6.05	5.96	5.20	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	20.02	19.12	19.74	23.60	26.26	24.32	23.50	-
P/RPS	0.55	0.92	1.03	0.78	0.88	0.92	1.12	-11.17%
YoY %	-40.22%	-10.68%	32.05%	-11.36%	-4.35%	-17.86%	-	-
Horiz. %	49.11%	82.14%	91.96%	69.64%	78.57%	82.14%	100.00%	-
P/EPS	23.60	36.29	78.76	25.01	24.36	14.37	25.63	-1.36%
YoY %	-34.97%	-53.92%	214.91%	2.67%	69.52%	-43.93%	-	-
Horiz. %	92.08%	141.59%	307.30%	97.58%	95.04%	56.07%	100.00%	-
EY	4.24	2.76	1.27	4.00	4.10	6.96	3.90	1.40%
YoY %	53.62%	117.32%	-68.25%	-2.44%	-41.09%	78.46%	-	-
Horiz. %	108.72%	70.77%	32.56%	102.56%	105.13%	178.46%	100.00%	-
DY	2.40	3.07	1.42	2.54	2.28	2.63	2.27	0.93%
YoY %	-21.82%	116.20%	-44.09%	11.40%	-13.31%	15.86%	-	-
Horiz. %	105.73%	135.24%	62.56%	111.89%	100.44%	115.86%	100.00%	-
P/NAPS	3.43	3.37	3.46	3.90	4.34	4.08	4.52	-4.49%
YoY %	1.78%	-2.60%	-11.28%	-10.14%	6.37%	-9.73%	-	-
Horiz. %	75.88%	74.56%	76.55%	86.28%	96.02%	90.27%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	26/11/21	17/11/20	22/11/19	27/11/18	10/11/17	08/11/16	-
Price	22.08	19.90	19.50	24.10	27.10	21.60	23.36	-
P/RPS	0.60	0.96	1.01	0.80	0.91	0.82	1.12	-9.87%
YoY %	-37.50%	-4.95%	26.25%	-12.09%	10.98%	-26.79%	-	-
Horiz. %	53.57%	85.71%	90.18%	71.43%	81.25%	73.21%	100.00%	-
P/EPS	26.03	37.77	77.80	25.54	25.14	12.76	25.48	0.35%
YoY %	-31.08%	-51.45%	204.62%	1.59%	97.02%	-49.92%	-	-
Horiz. %	102.16%	148.23%	305.34%	100.24%	98.67%	50.08%	100.00%	-
EY	3.84	2.65	1.29	3.91	3.98	7.83	3.92	-0.34%
YoY %	44.91%	105.43%	-67.01%	-1.76%	-49.17%	99.74%	-	-
Horiz. %	97.96%	67.60%	32.91%	99.74%	101.53%	199.74%	100.00%	-
DY	2.17	2.95	1.44	2.49	2.21	2.96	2.28	-0.82%
YoY %	-26.44%	104.86%	-42.17%	12.67%	-25.34%	29.82%	-	-
Horiz. %	95.18%	129.39%	63.16%	109.21%	96.93%	129.82%	100.00%	-
P/NAPS	3.78	3.51	3.42	3.98	4.48	3.62	4.49	-2.82%
YoY %	7.69%	2.63%	-14.07%	-11.16%	23.76%	-19.38%	-	-
Horiz. %	84.19%	78.17%	76.17%	88.64%	99.78%	80.62%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:30:00

ADX

30 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 16:30:00

EMA 5

10 Mins

SELL

2024-05-17 16:30:00

ADX

10 Mins

SELL

2024-05-17 16:30:00

ADX

5 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

DNEX

DAGANG NEXCHANGE BERHAD

376

HLIND

HONG LEONG INDUSTRIES BHD

362

PTRANS

PERAK TRANSIT BERHAD

356

MBSB

MALAYSIA BUILDING SOCIETY BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

301

TOPGLOV

TOP GLOVE CORPORATION BHD

256

PBBANK

PUBLIC BANK BHD

225

MAYBANK

MALAYAN BANKING BHD

223

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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