[PETDAG] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

23-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 59.32%

YoY- -12.94%

Quarter Report

Quarter 2 FY 2019 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	17,119,424	10,247,308	9,485,661	14,692,134	14,348,128	13,191,544	10,241,925	8.93%
YoY %	67.06%	8.03%	-35.44%	2.40%	8.77%	28.80%	-	-
Horiz. %	167.15%	100.05%	92.62%	143.45%	140.09%	128.80%	100.00%	-
PBT	494,208	375,421	-17,261	620,614	715,414	653,821	545,821	-1.64%
YoY %	31.64%	2,274.97%	-102.78%	-13.25%	9.42%	19.79%	-	-
Horiz. %	90.54%	68.78%	-3.16%	113.70%	131.07%	119.79%	100.00%	-
Tax	-134,444	-101,892	-8,766	-152,651	-172,551	-151,437	-109,403	3.49%
YoY %	-31.95%	-1,062.35%	94.26%	11.53%	-13.94%	-38.42%	-	-
Horiz. %	122.89%	93.13%	8.01%	139.53%	157.72%	138.42%	100.00%	-
NP	359,764	273,529	-26,027	467,963	542,863	502,384	436,418	-3.16%
YoY %	31.53%	1,150.94%	-105.56%	-13.80%	8.06%	15.12%	-	-
Horiz. %	82.44%	62.68%	-5.96%	107.23%	124.39%	115.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	356,173	273,254	-25,911	463,947	532,897	499,195	434,354	-3.25%
YoY %	30.35%	1,154.59%	-105.58%	-12.94%	6.75%	14.93%	-	-
Horiz. %	82.00%	62.91%	-5.97%	106.81%	122.69%	114.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.20%	27.14%	-	24.60%	24.12%	23.16%	20.04%	-
YoY %	0.22%	0.00%	-	1.99%	4.15%	15.57%	-	-
Horiz. %	135.73%	135.43%	-	122.75%	120.36%	115.57%	100.00%	-
Total Cost	16,759,660	9,973,779	9,511,688	14,224,171	13,805,265	12,689,160	9,805,507	9.34%
YoY %	68.04%	4.86%	-33.13%	3.03%	8.80%	29.41%	-	-
Horiz. %	170.92%	101.72%	97.00%	145.06%	140.79%	129.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	5,056,681	1.81%
YoY %	0.35%	1.99%	-6.89%	0.34%	10.22%	5.70%	-	-
Horiz. %	111.39%	111.00%	108.84%	116.90%	116.50%	105.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	158,952	238,428	99,345	288,101	288,101	278,167	258,298	-7.76%
YoY %	-33.33%	140.00%	-65.52%	0.00%	3.57%	7.69%	-	-
Horiz. %	61.54%	92.31%	38.46%	111.54%	111.54%	107.69%	100.00%	-
Div Payout %	44.63%	87.26%	0.00%	62.10%	54.06%	55.72%	59.47%	-
YoY %	-48.85%	0.00%	0.00%	14.87%	-2.98%	-6.31%	-	-
Horiz. %	75.05%	146.73%	0.00%	104.42%	90.90%	93.69%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	5,056,681	1.81%
YoY %	0.35%	1.99%	-6.89%	0.34%	10.22%	5.70%	-	-
Horiz. %	111.39%	111.00%	108.84%	116.90%	116.50%	105.70%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	2.10%	2.67%	-0.27%	3.19%	3.78%	3.81%	4.26%	-
YoY %	-21.35%	1,088.89%	-108.46%	-15.61%	-0.79%	-10.56%	-	-
Horiz. %	49.30%	62.68%	-6.34%	74.88%	88.73%	89.44%	100.00%	-
ROE	6.32%	4.87%	-0.47%	7.85%	9.05%	9.34%	8.59%	-
YoY %	29.77%	1,136.17%	-105.99%	-13.26%	-3.10%	8.73%	-	-
Horiz. %	73.57%	56.69%	-5.47%	91.39%	105.36%	108.73%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	1,723.22	1,031.48	954.82	1,478.89	1,444.27	1,327.85	1,030.94	8.93%
YoY %	67.06%	8.03%	-35.44%	2.40%	8.77%	28.80%	-	-
Horiz. %	167.15%	100.05%	92.62%	143.45%	140.09%	128.80%	100.00%	-
EPS	35.90	27.50	-2.60	46.70	53.60	50.20	43.70	-3.22%
YoY %	30.55%	1,157.69%	-105.57%	-12.87%	6.77%	14.87%	-	-
Horiz. %	82.15%	62.93%	-5.95%	106.86%	122.65%	114.87%	100.00%	-
DPS	16.00	24.00	10.00	29.00	29.00	28.00	26.00	-7.76%
YoY %	-33.33%	140.00%	-65.52%	0.00%	3.57%	7.69%	-	-
Horiz. %	61.54%	92.31%	38.46%	111.54%	111.54%	107.69%	100.00%	-
NAPS	5.67	5.65	5.54	5.95	5.93	5.38	5.09	1.81%
YoY %	0.35%	1.99%	-6.89%	0.34%	10.22%	5.70%	-	-
Horiz. %	111.39%	111.00%	108.84%	116.90%	116.50%	105.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	1,721.47	1,030.44	953.85	1,477.39	1,442.80	1,326.50	1,029.90	8.93%
YoY %	67.06%	8.03%	-35.44%	2.40%	8.77%	28.80%	-	-
Horiz. %	167.15%	100.05%	92.62%	143.45%	140.09%	128.80%	100.00%	-
EPS	35.82	27.48	-2.61	46.65	53.59	50.20	43.68	-3.25%
YoY %	30.35%	1,152.87%	-105.59%	-12.95%	6.75%	14.93%	-	-
Horiz. %	82.01%	62.91%	-5.98%	106.80%	122.69%	114.93%	100.00%	-
DPS	15.98	23.98	9.99	28.97	28.97	27.97	25.97	-7.77%
YoY %	-33.36%	140.04%	-65.52%	0.00%	3.58%	7.70%	-	-
Horiz. %	61.53%	92.34%	38.47%	111.55%	111.55%	107.70%	100.00%	-
NAPS	5.6642	5.6443	5.5344	5.944	5.924	5.3745	5.0848	1.81%
YoY %	0.35%	1.99%	-6.89%	0.34%	10.22%	5.70%	-	-
Horiz. %	111.39%	111.00%	108.84%	116.90%	116.50%	105.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	21.12	18.60	20.60	25.40	24.80	24.10	23.40	-
P/RPS	1.23	1.80	2.16	1.72	1.72	1.81	2.27	-9.70%
YoY %	-31.67%	-16.67%	25.58%	0.00%	-4.97%	-20.26%	-	-
Horiz. %	54.19%	79.30%	95.15%	75.77%	75.77%	79.74%	100.00%	-
P/EPS	58.91	67.62	-789.82	54.39	46.23	47.96	53.52	1.61%
YoY %	-12.88%	108.56%	-1,552.14%	17.65%	-3.61%	-10.39%	-	-
Horiz. %	110.07%	126.35%	-1,475.75%	101.63%	86.38%	89.61%	100.00%	-
EY	1.70	1.48	-0.13	1.84	2.16	2.08	1.87	-1.57%
YoY %	14.86%	1,238.46%	-107.07%	-14.81%	3.85%	11.23%	-	-
Horiz. %	90.91%	79.14%	-6.95%	98.40%	115.51%	111.23%	100.00%	-
DY	0.76	1.29	0.49	1.14	1.17	1.16	1.11	-6.11%
YoY %	-41.09%	163.27%	-57.02%	-2.56%	0.86%	4.50%	-	-
Horiz. %	68.47%	116.22%	44.14%	102.70%	105.41%	104.50%	100.00%	-
P/NAPS	3.72	3.29	3.72	4.27	4.18	4.48	4.60	-3.47%
YoY %	13.07%	-11.56%	-12.88%	2.15%	-6.70%	-2.61%	-	-
Horiz. %	80.87%	71.52%	80.87%	92.83%	90.87%	97.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	23/08/21	25/08/20	23/08/19	20/08/18	21/08/17	15/08/16	-
Price	21.94	18.80	21.22	23.26	26.90	24.00	23.48	-
P/RPS	1.27	1.82	2.22	1.57	1.86	1.81	2.28	-9.28%
YoY %	-30.22%	-18.02%	41.40%	-15.59%	2.76%	-20.61%	-	-
Horiz. %	55.70%	79.82%	97.37%	68.86%	81.58%	79.39%	100.00%	-
P/EPS	61.20	68.35	-813.60	49.81	50.15	47.76	53.70	2.20%
YoY %	-10.46%	108.40%	-1,733.41%	-0.68%	5.00%	-11.06%	-	-
Horiz. %	113.97%	127.28%	-1,515.08%	92.76%	93.39%	88.94%	100.00%	-
EY	1.63	1.46	-0.12	2.01	1.99	2.09	1.86	-2.17%
YoY %	11.64%	1,316.67%	-105.97%	1.01%	-4.78%	12.37%	-	-
Horiz. %	87.63%	78.49%	-6.45%	108.06%	106.99%	112.37%	100.00%	-
DY	0.73	1.28	0.47	1.25	1.08	1.17	1.11	-6.74%
YoY %	-42.97%	172.34%	-62.40%	15.74%	-7.69%	5.41%	-	-
Horiz. %	65.77%	115.32%	42.34%	112.61%	97.30%	105.41%	100.00%	-
P/NAPS	3.87	3.33	3.83	3.91	4.54	4.46	4.61	-2.87%
YoY %	16.22%	-13.05%	-2.05%	-13.88%	1.79%	-3.25%	-	-
Horiz. %	83.95%	72.23%	83.08%	84.82%	98.48%	96.75%	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