[PETDAG] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

11-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 11.09%

YoY- 6.63%

Quarter Report

Quarter 1 FY2016 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	28,343,620	28,280,464	27,107,864	19,641,884	24,404,752	33,174,256	30,475,888	-1.20%
YoY %	0.22%	4.33%	38.01%	-19.52%	-26.43%	8.85%	-	-
Horiz. %	93.00%	92.80%	88.95%	64.45%	80.08%	108.85%	100.00%	-
PBT	1,531,944	1,164,628	1,284,536	1,182,568	1,135,188	892,548	1,307,876	2.66%
YoY %	31.54%	-9.33%	8.62%	4.17%	27.19%	-31.76%	-	-
Horiz. %	117.13%	89.05%	98.22%	90.42%	86.80%	68.24%	100.00%	-
Tax	-357,608	-283,304	-266,124	-298,664	-305,072	-263,776	-350,388	0.34%
YoY %	-26.23%	-6.46%	10.90%	2.10%	-15.66%	24.72%	-	-
Horiz. %	102.06%	80.85%	75.95%	85.24%	87.07%	75.28%	100.00%	-
NP	1,174,336	881,324	1,018,412	883,904	830,116	628,772	957,488	3.45%
YoY %	33.25%	-13.46%	15.22%	6.48%	32.02%	-34.33%	-	-
Horiz. %	122.65%	92.05%	106.36%	92.31%	86.70%	65.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,164,784	873,912	1,012,608	877,608	823,072	620,316	948,388	3.48%
YoY %	33.28%	-13.70%	15.38%	6.63%	32.69%	-34.59%	-	-
Horiz. %	122.82%	92.15%	106.77%	92.54%	86.79%	65.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	24.33%	20.72%	25.26%	26.87%	29.55%	26.79%	-
YoY %	-4.07%	17.42%	-17.97%	-5.99%	-9.07%	10.30%	-	-
Horiz. %	87.12%	90.82%	77.34%	94.29%	100.30%	110.30%	100.00%	-
Total Cost	27,169,284	27,399,140	26,089,452	18,757,980	23,574,636	32,545,484	29,518,400	-1.37%
YoY %	-0.84%	5.02%	39.08%	-20.43%	-27.56%	10.25%	-	-
Horiz. %	92.04%	92.82%	88.38%	63.55%	79.86%	110.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,871,312	5,722,295	5,255,371	4,957,335	4,748,710	476,857,920	5,046,746	2.55%
YoY %	2.60%	8.88%	6.01%	4.39%	-99.00%	9,348.82%	-	-
Horiz. %	116.34%	113.39%	104.13%	98.23%	94.09%	9,448.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	596,072	516,596	556,334	476,857	476,857	476,857	695,417	-2.53%
YoY %	15.38%	-7.14%	16.67%	0.00%	0.00%	-31.43%	-	-
Horiz. %	85.71%	74.29%	80.00%	68.57%	68.57%	68.57%	100.00%	-
Div Payout %	51.17%	59.11%	54.94%	54.34%	57.94%	76.87%	73.33%	-
YoY %	-13.43%	7.59%	1.10%	-6.21%	-24.63%	4.83%	-	-
Horiz. %	69.78%	80.61%	74.92%	74.10%	79.01%	104.83%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	5,871,312	5,722,295	5,255,371	4,957,335	4,748,710	476,857,920	5,046,746	2.55%
YoY %	2.60%	8.88%	6.01%	4.39%	-99.00%	9,348.82%	-	-
Horiz. %	116.34%	113.39%	104.13%	98.23%	94.09%	9,448.82%	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%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	4.14%	3.12%	3.76%	4.50%	3.40%	1.90%	3.14%	-
YoY %	32.69%	-17.02%	-16.44%	32.35%	78.95%	-39.49%	-	-
Horiz. %	131.85%	99.36%	119.75%	143.31%	108.28%	60.51%	100.00%	-
ROE	19.84%	15.27%	19.27%	17.70%	17.33%	0.13%	18.79%	-
YoY %	29.93%	-20.76%	8.87%	2.14%	13,230.77%	-99.31%	-	-
Horiz. %	105.59%	81.27%	102.55%	94.20%	92.23%	0.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	2,853.04	2,846.68	2,728.65	1,977.13	2,456.56	3,339.28	3,067.67	-1.20%
YoY %	0.22%	4.33%	38.01%	-19.52%	-26.43%	8.85%	-	-
Horiz. %	93.00%	92.80%	88.95%	64.45%	80.08%	108.85%	100.00%	-
EPS	117.20	88.00	102.00	88.40	82.80	62.40	95.60	3.45%
YoY %	33.18%	-13.73%	15.38%	6.76%	32.69%	-34.73%	-	-
Horiz. %	122.59%	92.05%	106.69%	92.47%	86.61%	65.27%	100.00%	-
DPS	60.00	52.00	56.00	48.00	48.00	48.00	70.00	-2.53%
YoY %	15.38%	-7.14%	16.67%	0.00%	0.00%	-31.43%	-	-
Horiz. %	85.71%	74.29%	80.00%	68.57%	68.57%	68.57%	100.00%	-
NAPS	5.91	5.76	5.29	4.99	4.78	480.00	5.08	2.55%
YoY %	2.60%	8.88%	6.01%	4.39%	-99.00%	9,348.82%	-	-
Horiz. %	116.34%	113.39%	104.13%	98.23%	94.09%	9,448.82%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,850.14	2,843.79	2,725.88	1,975.12	2,454.06	3,335.90	3,064.56	-1.20%
YoY %	0.22%	4.33%	38.01%	-19.52%	-26.43%	8.85%	-	-
Horiz. %	93.00%	92.80%	88.95%	64.45%	80.08%	108.85%	100.00%	-
EPS	117.13	87.88	101.82	88.25	82.77	62.38	95.37	3.48%
YoY %	33.28%	-13.69%	15.38%	6.62%	32.69%	-34.59%	-	-
Horiz. %	122.82%	92.15%	106.76%	92.53%	86.79%	65.41%	100.00%	-
DPS	59.94	51.95	55.94	47.95	47.95	47.95	69.93	-2.53%
YoY %	15.38%	-7.13%	16.66%	0.00%	0.00%	-31.43%	-	-
Horiz. %	85.71%	74.29%	79.99%	68.57%	68.57%	68.57%	100.00%	-
NAPS	5.904	5.7542	5.2846	4.9849	4.7752	479.513	5.0748	2.55%
YoY %	2.60%	8.89%	6.01%	4.39%	-99.00%	9,348.90%	-	-
Horiz. %	116.34%	113.39%	104.13%	98.23%	94.10%	9,448.90%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	25.00	24.88	24.00	24.10	20.00	30.70	23.10	-
P/RPS	0.88	0.87	0.88	1.22	0.81	0.92	0.75	2.69%
YoY %	1.15%	-1.14%	-27.87%	50.62%	-11.96%	22.67%	-	-
Horiz. %	117.33%	116.00%	117.33%	162.67%	108.00%	122.67%	100.00%	-
P/EPS	21.32	28.28	23.55	27.28	24.14	49.17	24.20	-2.08%
YoY %	-24.61%	20.08%	-13.67%	13.01%	-50.91%	103.18%	-	-
Horiz. %	88.10%	116.86%	97.31%	112.73%	99.75%	203.18%	100.00%	-
EY	4.69	3.54	4.25	3.67	4.14	2.03	4.13	2.14%
YoY %	32.49%	-16.71%	15.80%	-11.35%	103.94%	-50.85%	-	-
Horiz. %	113.56%	85.71%	102.91%	88.86%	100.24%	49.15%	100.00%	-
DY	2.40	2.09	2.33	1.99	2.40	1.56	3.03	-3.80%
YoY %	14.83%	-10.30%	17.09%	-17.08%	53.85%	-48.51%	-	-
Horiz. %	79.21%	68.98%	76.90%	65.68%	79.21%	51.49%	100.00%	-
P/NAPS	4.23	4.32	4.54	4.83	4.18	0.06	4.55	-1.20%
YoY %	-2.08%	-4.85%	-6.00%	15.55%	6,866.67%	-98.68%	-	-
Horiz. %	92.97%	94.95%	99.78%	106.15%	91.87%	1.32%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	18/05/18	18/05/17	11/05/16	11/05/15	06/05/14	23/05/13	-
Price	24.72	26.28	24.08	22.70	21.64	30.24	25.24	-
P/RPS	0.87	0.92	0.88	1.15	0.88	0.91	0.82	0.99%
YoY %	-5.43%	4.55%	-23.48%	30.68%	-3.30%	10.98%	-	-
Horiz. %	106.10%	112.20%	107.32%	140.24%	107.32%	110.98%	100.00%	-
P/EPS	21.08	29.87	23.62	25.70	26.12	48.43	26.44	-3.70%
YoY %	-29.43%	26.46%	-8.09%	-1.61%	-46.07%	83.17%	-	-
Horiz. %	79.73%	112.97%	89.33%	97.20%	98.79%	183.17%	100.00%	-
EY	4.74	3.35	4.23	3.89	3.83	2.06	3.78	3.84%
YoY %	41.49%	-20.80%	8.74%	1.57%	85.92%	-45.50%	-	-
Horiz. %	125.40%	88.62%	111.90%	102.91%	101.32%	54.50%	100.00%	-
DY	2.43	1.98	2.33	2.11	2.22	1.59	2.77	-2.15%
YoY %	22.73%	-15.02%	10.43%	-4.95%	39.62%	-42.60%	-	-
Horiz. %	87.73%	71.48%	84.12%	76.17%	80.14%	57.40%	100.00%	-
P/NAPS	4.18	4.56	4.55	4.55	4.53	0.06	4.97	-2.84%
YoY %	-8.33%	0.22%	0.00%	0.44%	7,450.00%	-98.79%	-	-
Horiz. %	84.10%	91.75%	91.55%	91.55%	91.15%	1.21%	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