[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	3,653.58	2,071.20	1,919.45	3,016.62	2,972.11	2,647.06	2,091.23	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	84.75	52.63	25.04	94.25	107.69	169.06	91.59	-1.28%
YoY %	61.03%	110.18%	-73.43%	-12.48%	-36.30%	84.58%	-	-
Horiz. %	92.53%	57.46%	27.34%	102.90%	117.58%	184.58%	100.00%	-
DPS	47.95	58.61	27.97	59.94	59.94	63.94	53.28	-1.74%
YoY %	-18.19%	109.55%	-53.34%	0.00%	-6.26%	20.01%	-	-
Horiz. %	90.00%	110.00%	52.50%	112.50%	112.50%	120.01%	100.00%	-
NAPS	5.8341	5.6642	5.6942	6.0439	6.0439	5.954	5.1947	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

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