[PETDAG] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

28-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 18.32%

YoY- 61.03%

Quarter Report

Quarter 3 FY2022 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	36,631,962	36,333,489	20,597,293	19,088,185	29,999,149	29,556,565	26,324,013	5.65%
YoY %	0.82%	76.40%	7.91%	-36.37%	1.50%	12.28%	-	-
Horiz. %	139.16%	138.02%	78.25%	72.51%	113.96%	112.28%	100.00%	-
PBT	1,394,313	1,191,132	721,281	361,373	1,251,073	1,475,866	1,422,596	-0.33%
YoY %	17.06%	65.14%	99.59%	-71.11%	-15.23%	3.74%	-	-
Horiz. %	98.01%	83.73%	50.70%	25.40%	87.94%	103.74%	100.00%	-
Tax	-350,178	-338,870	-197,086	-115,012	-306,442	-390,561	263,988	-
YoY %	-3.34%	-71.94%	-71.36%	62.47%	21.54%	-247.95%	-	-
Horiz. %	-132.65%	-128.37%	-74.66%	-43.57%	-116.08%	-147.95%	100.00%	-
NP	1,044,134	852,261	524,194	246,361	944,630	1,085,305	1,686,584	-7.67%
YoY %	22.51%	62.59%	112.77%	-73.92%	-12.96%	-35.65%	-	-
Horiz. %	61.91%	50.53%	31.08%	14.61%	56.01%	64.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,016,353	842,850	523,417	249,000	937,264	1,070,889	1,681,228	-8.04%
YoY %	20.59%	61.03%	110.21%	-73.43%	-12.48%	-36.30%	-	-
Horiz. %	60.45%	50.13%	31.13%	14.81%	55.75%	63.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.11%	28.45%	27.32%	31.83%	24.49%	26.46%	-18.56%	-
YoY %	-11.74%	4.14%	-14.17%	29.97%	-7.45%	242.56%	-	-
Horiz. %	-135.29%	-153.29%	-147.20%	-171.50%	-131.95%	-142.56%	100.00%	-
Total Cost	35,587,828	35,481,228	20,073,098	18,841,824	29,054,518	28,471,260	24,637,429	6.31%
YoY %	0.30%	76.76%	6.53%	-35.15%	2.05%	15.56%	-	-
Horiz. %	144.45%	144.01%	81.47%	76.48%	117.93%	115.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,781,902	5,801,771	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	-0.39%
YoY %	-0.34%	3.00%	-0.53%	-5.79%	0.00%	1.51%	-	-
Horiz. %	97.65%	97.99%	95.13%	95.64%	101.51%	101.51%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	702,040	476,857	582,826	278,167	596,072	596,072	635,810	1.66%
YoY %	47.22%	-18.18%	109.52%	-53.33%	0.00%	-6.25%	-	-
Horiz. %	110.42%	75.00%	91.67%	43.75%	93.75%	93.75%	100.00%	-
Div Payout %	69.07%	56.58%	111.35%	111.71%	63.60%	55.66%	37.82%	-
YoY %	22.07%	-49.19%	-0.32%	75.64%	14.27%	47.17%	-	-
Horiz. %	182.63%	149.60%	294.42%	295.37%	168.16%	147.17%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	5,781,902	5,801,771	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	-0.39%
YoY %	-0.34%	3.00%	-0.53%	-5.79%	0.00%	1.51%	-	-
Horiz. %	97.65%	97.99%	95.13%	95.64%	101.51%	101.51%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	2.85%	2.35%	2.54%	1.29%	3.15%	3.67%	6.41%	-
YoY %	21.28%	-7.48%	96.90%	-59.05%	-14.17%	-42.75%	-	-
Horiz. %	44.46%	36.66%	39.63%	20.12%	49.14%	57.25%	100.00%	-
ROE	17.58%	14.53%	9.29%	4.40%	15.59%	17.82%	28.39%	-
YoY %	20.99%	56.40%	111.14%	-71.78%	-12.51%	-37.23%	-	-
Horiz. %	61.92%	51.18%	32.72%	15.50%	54.91%	62.77%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	3,687.33	3,657.29	2,073.30	1,921.40	3,019.68	2,975.13	2,649.75	5.65%
YoY %	0.82%	76.40%	7.91%	-36.37%	1.50%	12.28%	-	-
Horiz. %	139.16%	138.02%	78.25%	72.51%	113.96%	112.28%	100.00%	-
EPS	102.27	84.80	52.67	25.07	94.40	107.73	169.20	-8.04%
YoY %	20.60%	61.00%	110.09%	-73.44%	-12.37%	-36.33%	-	-
Horiz. %	60.44%	50.12%	31.13%	14.82%	55.79%	63.67%	100.00%	-
DPS	70.67	48.00	58.67	28.00	60.00	60.00	64.00	1.66%
YoY %	47.23%	-18.19%	109.54%	-53.33%	0.00%	-6.25%	-	-
Horiz. %	110.42%	75.00%	91.67%	43.75%	93.75%	93.75%	100.00%	-
NAPS	5.82	5.84	5.67	5.70	6.05	6.05	5.96	-0.39%
YoY %	-0.34%	3.00%	-0.53%	-5.79%	0.00%	1.51%	-	-
Horiz. %	97.65%	97.99%	95.13%	95.64%	101.51%	101.51%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,687.33	3,657.29	2,073.30	1,921.40	3,019.68	2,975.13	2,649.75	5.65%
YoY %	0.82%	76.40%	7.91%	-36.37%	1.50%	12.28%	-	-
Horiz. %	139.16%	138.02%	78.25%	72.51%	113.96%	112.28%	100.00%	-
EPS	102.27	84.80	52.67	25.07	94.40	107.73	169.20	-8.04%
YoY %	20.60%	61.00%	110.09%	-73.44%	-12.37%	-36.33%	-	-
Horiz. %	60.44%	50.12%	31.13%	14.82%	55.79%	63.67%	100.00%	-
DPS	70.67	48.00	58.67	28.00	60.00	60.00	64.00	1.66%
YoY %	47.23%	-18.19%	109.54%	-53.33%	0.00%	-6.25%	-	-
Horiz. %	110.42%	75.00%	91.67%	43.75%	93.75%	93.75%	100.00%	-
NAPS	5.82	5.84	5.67	5.70	6.05	6.05	5.96	-0.39%
YoY %	-0.34%	3.00%	-0.53%	-5.79%	0.00%	1.51%	-	-
Horiz. %	97.65%	97.99%	95.13%	95.64%	101.51%	101.51%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	22.38	20.02	19.12	19.74	23.60	26.26	24.32	-
P/RPS	0.61	0.55	0.92	1.03	0.78	0.88	0.92	-6.61%
YoY %	10.91%	-40.22%	-10.68%	32.05%	-11.36%	-4.35%	-	-
Horiz. %	66.30%	59.78%	100.00%	111.96%	84.78%	95.65%	100.00%	-
P/EPS	21.88	23.60	36.29	78.76	25.01	24.36	14.37	7.25%
YoY %	-7.29%	-34.97%	-53.92%	214.91%	2.67%	69.52%	-	-
Horiz. %	152.26%	164.23%	252.54%	548.09%	174.04%	169.52%	100.00%	-
EY	4.57	4.24	2.76	1.27	4.00	4.10	6.96	-6.76%
YoY %	7.78%	53.62%	117.32%	-68.25%	-2.44%	-41.09%	-	-
Horiz. %	65.66%	60.92%	39.66%	18.25%	57.47%	58.91%	100.00%	-
DY	3.16	2.40	3.07	1.42	2.54	2.28	2.63	3.10%
YoY %	31.67%	-21.82%	116.20%	-44.09%	11.40%	-13.31%	-	-
Horiz. %	120.15%	91.25%	116.73%	53.99%	96.58%	86.69%	100.00%	-
P/NAPS	3.85	3.43	3.37	3.46	3.90	4.34	4.08	-0.96%
YoY %	12.24%	1.78%	-2.60%	-11.28%	-10.14%	6.37%	-	-
Horiz. %	94.36%	84.07%	82.60%	84.80%	95.59%	106.37%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	25/11/22	26/11/21	17/11/20	22/11/19	27/11/18	10/11/17	-
Price	22.86	22.08	19.90	19.50	24.10	27.10	21.60	-
P/RPS	0.62	0.60	0.96	1.01	0.80	0.91	0.82	-4.55%
YoY %	3.33%	-37.50%	-4.95%	26.25%	-12.09%	10.98%	-	-
Horiz. %	75.61%	73.17%	117.07%	123.17%	97.56%	110.98%	100.00%	-
P/EPS	22.34	26.03	37.77	77.80	25.54	25.14	12.76	9.77%
YoY %	-14.18%	-31.08%	-51.45%	204.62%	1.59%	97.02%	-	-
Horiz. %	175.08%	204.00%	296.00%	609.72%	200.16%	197.02%	100.00%	-
EY	4.48	3.84	2.65	1.29	3.91	3.98	7.83	-8.88%
YoY %	16.67%	44.91%	105.43%	-67.01%	-1.76%	-49.17%	-	-
Horiz. %	57.22%	49.04%	33.84%	16.48%	49.94%	50.83%	100.00%	-
DY	3.09	2.17	2.95	1.44	2.49	2.21	2.96	0.71%
YoY %	42.40%	-26.44%	104.86%	-42.17%	12.67%	-25.34%	-	-
Horiz. %	104.39%	73.31%	99.66%	48.65%	84.12%	74.66%	100.00%	-
P/NAPS	3.93	3.78	3.51	3.42	3.98	4.48	3.62	1.37%
YoY %	3.97%	7.69%	2.63%	-14.07%	-11.16%	23.76%	-	-
Horiz. %	108.56%	104.42%	96.96%	94.48%	109.94%	123.76%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

314

HLIND

HONG LEONG INDUSTRIES BHD

293

PTRANS

PERAK TRANSIT BERHAD

285

HLCAP

HONG LEONG CAPITAL BERHAD

188

YTLPOWR

YTL POWER INTERNATIONAL BHD

115

SAPNRG

SAPURA ENERGY BERHAD

113

MYEG

MY E.G. SERVICES BHD

110

PBBANK

PUBLIC BANK BHD

101

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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