[PETDAG] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 7.2%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 26,215,640 28,343,620 28,280,464 27,107,864 19,641,884 24,404,752 33,174,256 -3.84%
PBT -73,712 1,531,944 1,164,628 1,284,536 1,182,568 1,135,188 892,548 -
Tax -37,088 -357,608 -283,304 -266,124 -298,664 -305,072 -263,776 -27.86%
NP -110,800 1,174,336 881,324 1,018,412 883,904 830,116 628,772 -
-
NP to SH -117,692 1,164,784 873,912 1,012,608 877,608 823,072 620,316 -
-
Tax Rate - 23.34% 24.33% 20.72% 25.26% 26.87% 29.55% -
Total Cost 26,326,440 27,169,284 27,399,140 26,089,452 18,757,980 23,574,636 32,545,484 -3.46%
-
Net Worth 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 4,748,710 476,857,920 -52.35%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 198,690 596,072 516,596 556,334 476,857 476,857 476,857 -13.56%
Div Payout % 0.00% 51.17% 59.11% 54.94% 54.34% 57.94% 76.87% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 4,748,710 476,857,920 -52.35%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.42% 4.14% 3.12% 3.76% 4.50% 3.40% 1.90% -
ROE -2.12% 19.84% 15.27% 19.27% 17.70% 17.33% 0.13% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2,638.84 2,853.04 2,846.68 2,728.65 1,977.13 2,456.56 3,339.28 -3.84%
EPS -12.00 117.20 88.00 102.00 88.40 82.80 62.40 -
DPS 20.00 60.00 52.00 56.00 48.00 48.00 48.00 -13.56%
NAPS 5.59 5.91 5.76 5.29 4.99 4.78 480.00 -52.35%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2,636.16 2,850.14 2,843.79 2,725.88 1,975.12 2,454.06 3,335.90 -3.84%
EPS -11.83 117.13 87.88 101.82 88.25 82.77 62.38 -
DPS 19.98 59.94 51.95 55.94 47.95 47.95 47.95 -13.56%
NAPS 5.5843 5.904 5.7542 5.2846 4.9849 4.7752 479.513 -52.35%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 21.16 25.00 24.88 24.00 24.10 20.00 30.70 -
P/RPS 0.80 0.88 0.87 0.88 1.22 0.81 0.92 -2.30%
P/EPS -178.61 21.32 28.28 23.55 27.28 24.14 49.17 -
EY -0.56 4.69 3.54 4.25 3.67 4.14 2.03 -
DY 0.95 2.40 2.09 2.33 1.99 2.40 1.56 -7.92%
P/NAPS 3.79 4.23 4.32 4.54 4.83 4.18 0.06 99.43%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 28/05/19 18/05/18 18/05/17 11/05/16 11/05/15 06/05/14 -
Price 20.22 24.72 26.28 24.08 22.70 21.64 30.24 -
P/RPS 0.77 0.87 0.92 0.88 1.15 0.88 0.91 -2.74%
P/EPS -170.68 21.08 29.87 23.62 25.70 26.12 48.43 -
EY -0.59 4.74 3.35 4.23 3.89 3.83 2.06 -
DY 0.99 2.43 1.98 2.33 2.11 2.22 1.59 -7.58%
P/NAPS 3.62 4.18 4.56 4.55 4.55 4.53 0.06 97.91%

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
Post a Comment