[PETDAG] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

19-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -103.55%

YoY- -110.1%

Quarter Report

PDB Group Q1 2020 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	8,645,458	7,618,323	5,103,318	6,553,910	7,085,905	7,070,116	6,776,966	4.13%
YoY %	13.48%	49.28%	-22.13%	-7.51%	0.22%	4.33%	-	-
Horiz. %	127.57%	112.41%	75.30%	96.71%	104.56%	104.33%	100.00%	-
PBT	408,865	178,714	285,456	-18,428	382,986	291,157	321,134	4.10%
YoY %	128.78%	-37.39%	1,649.03%	-104.81%	31.54%	-9.33%	-	-
Horiz. %	127.32%	55.65%	88.89%	-5.74%	119.26%	90.67%	100.00%	-
Tax	-102,496	-58,364	-94,292	-9,272	-89,402	-70,826	-66,531	7.46%
YoY %	-75.62%	38.10%	-916.95%	89.63%	-26.23%	-6.46%	-	-
Horiz. %	154.06%	87.72%	141.73%	13.94%	134.38%	106.46%	100.00%	-
NP	306,369	120,350	191,164	-27,700	293,584	220,331	254,603	3.13%
YoY %	154.57%	-37.04%	790.12%	-109.44%	33.25%	-13.46%	-	-
Horiz. %	120.33%	47.27%	75.08%	-10.88%	115.31%	86.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	301,838	118,494	191,113	-29,423	291,196	218,478	253,152	2.97%
YoY %	154.73%	-38.00%	749.54%	-110.10%	33.28%	-13.70%	-	-
Horiz. %	119.23%	46.81%	75.49%	-11.62%	115.03%	86.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.07%	32.66%	33.03%	-	23.34%	24.33%	20.72%	-
YoY %	-23.24%	-1.12%	0.00%	-	-4.07%	17.42%	-	-
Horiz. %	120.99%	157.63%	159.41%	-	112.64%	117.42%	100.00%	-
Total Cost	8,339,089	7,497,973	4,912,154	6,581,610	6,792,321	6,849,785	6,522,363	4.17%
YoY %	11.22%	52.64%	-25.37%	-3.10%	-0.84%	5.02%	-	-
Horiz. %	127.85%	114.96%	75.31%	100.91%	104.14%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,642,818	5,444,127	5,672,622	5,553,408	5,871,312	5,722,295	5,255,371	1.19%
YoY %	3.65%	-4.03%	2.15%	-5.41%	2.60%	8.88%	-	-
Horiz. %	107.37%	103.59%	107.94%	105.67%	111.72%	108.88%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	149,018	49,672	139,083	49,672	149,018	129,149	139,083	1.15%
YoY %	200.00%	-64.29%	180.00%	-66.67%	15.38%	-7.14%	-	-
Horiz. %	107.14%	35.71%	100.00%	35.71%	107.14%	92.86%	100.00%	-
Div Payout %	49.37%	41.92%	72.78%	0.00%	51.17%	59.11%	54.94%	-
YoY %	17.77%	-42.40%	0.00%	0.00%	-13.43%	7.59%	-	-
Horiz. %	89.86%	76.30%	132.47%	0.00%	93.14%	107.59%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	5,642,818	5,444,127	5,672,622	5,553,408	5,871,312	5,722,295	5,255,371	1.19%
YoY %	3.65%	-4.03%	2.15%	-5.41%	2.60%	8.88%	-	-
Horiz. %	107.37%	103.59%	107.94%	105.67%	111.72%	108.88%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	3.54%	1.58%	3.75%	-0.42%	4.14%	3.12%	3.76%	-
YoY %	124.05%	-57.87%	992.86%	-110.14%	32.69%	-17.02%	-	-
Horiz. %	94.15%	42.02%	99.73%	-11.17%	110.11%	82.98%	100.00%	-
ROE	5.35%	2.18%	3.37%	-0.53%	4.96%	3.82%	4.82%	-
YoY %	145.41%	-35.31%	735.85%	-110.69%	29.84%	-20.75%	-	-
Horiz. %	111.00%	45.23%	69.92%	-11.00%	102.90%	79.25%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	870.24	766.85	513.69	659.71	713.26	711.67	682.16	4.13%
YoY %	13.48%	49.28%	-22.13%	-7.51%	0.22%	4.33%	-	-
Horiz. %	127.57%	112.41%	75.30%	96.71%	104.56%	104.33%	100.00%	-
EPS	30.40	11.90	19.20	-3.00	29.30	22.00	25.50	2.97%
YoY %	155.46%	-38.02%	740.00%	-110.24%	33.18%	-13.73%	-	-
Horiz. %	119.22%	46.67%	75.29%	-11.76%	114.90%	86.27%	100.00%	-
DPS	15.00	5.00	14.00	5.00	15.00	13.00	14.00	1.15%
YoY %	200.00%	-64.29%	180.00%	-66.67%	15.38%	-7.14%	-	-
Horiz. %	107.14%	35.71%	100.00%	35.71%	107.14%	92.86%	100.00%	-
NAPS	5.68	5.48	5.71	5.59	5.91	5.76	5.29	1.19%
YoY %	3.65%	-4.03%	2.15%	-5.41%	2.60%	8.88%	-	-
Horiz. %	107.37%	103.59%	107.94%	105.67%	111.72%	108.88%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	869.36	766.07	513.17	659.04	712.54	710.95	681.47	4.13%
YoY %	13.48%	49.28%	-22.13%	-7.51%	0.22%	4.33%	-	-
Horiz. %	127.57%	112.41%	75.30%	96.71%	104.56%	104.33%	100.00%	-
EPS	30.35	11.92	19.22	-2.96	29.28	21.97	25.46	2.97%
YoY %	154.61%	-37.98%	749.32%	-110.11%	33.27%	-13.71%	-	-
Horiz. %	119.21%	46.82%	75.49%	-11.63%	115.00%	86.29%	100.00%	-
DPS	14.98	4.99	13.99	4.99	14.98	12.99	13.99	1.14%
YoY %	200.20%	-64.33%	180.36%	-66.69%	15.32%	-7.15%	-	-
Horiz. %	107.08%	35.67%	100.00%	35.67%	107.08%	92.85%	100.00%	-
NAPS	5.6742	5.4744	5.7042	5.5843	5.904	5.7542	5.2846	1.19%
YoY %	3.65%	-4.03%	2.15%	-5.41%	2.60%	8.89%	-	-
Horiz. %	107.37%	103.59%	107.94%	105.67%	111.72%	108.89%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	21.34	20.42	20.04	21.16	25.00	24.88	24.00	-
P/RPS	2.45	2.66	3.90	3.21	3.51	3.50	3.52	-5.85%
YoY %	-7.89%	-31.79%	21.50%	-8.55%	0.29%	-0.57%	-	-
Horiz. %	69.60%	75.57%	110.80%	91.19%	99.72%	99.43%	100.00%	-
P/EPS	70.24	171.20	104.17	-714.46	85.29	113.13	94.18	-4.76%
YoY %	-58.97%	64.35%	114.58%	-937.68%	-24.61%	20.12%	-	-
Horiz. %	74.58%	181.78%	110.61%	-758.61%	90.56%	120.12%	100.00%	-
EY	1.42	0.58	0.96	-0.14	1.17	0.88	1.06	4.99%
YoY %	144.83%	-39.58%	785.71%	-111.97%	32.95%	-16.98%	-	-
Horiz. %	133.96%	54.72%	90.57%	-13.21%	110.38%	83.02%	100.00%	-
DY	0.70	0.24	0.70	0.24	0.60	0.52	0.58	3.18%
YoY %	191.67%	-65.71%	191.67%	-60.00%	15.38%	-10.34%	-	-
Horiz. %	120.69%	41.38%	120.69%	41.38%	103.45%	89.66%	100.00%	-
P/NAPS	3.76	3.73	3.51	3.79	4.23	4.32	4.54	-3.09%
YoY %	0.80%	6.27%	-7.39%	-10.40%	-2.08%	-4.85%	-	-
Horiz. %	82.82%	82.16%	77.31%	83.48%	93.17%	95.15%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/05/23	26/05/22	25/05/21	19/05/20	28/05/19	18/05/18	18/05/17	-
Price	22.40	21.12	18.82	20.22	24.72	26.28	24.08	-
P/RPS	2.57	2.75	3.66	3.06	3.47	3.69	3.53	-5.15%
YoY %	-6.55%	-24.86%	19.61%	-11.82%	-5.96%	4.53%	-	-
Horiz. %	72.80%	77.90%	103.68%	86.69%	98.30%	104.53%	100.00%	-
P/EPS	73.73	177.07	97.83	-682.72	84.34	119.50	94.50	-4.05%
YoY %	-58.36%	81.00%	114.33%	-909.49%	-29.42%	26.46%	-	-
Horiz. %	78.02%	187.38%	103.52%	-722.46%	89.25%	126.46%	100.00%	-
EY	1.36	0.56	1.02	-0.15	1.19	0.84	1.06	4.23%
YoY %	142.86%	-45.10%	780.00%	-112.61%	41.67%	-20.75%	-	-
Horiz. %	128.30%	52.83%	96.23%	-14.15%	112.26%	79.25%	100.00%	-
DY	0.67	0.24	0.74	0.25	0.61	0.49	0.58	2.43%
YoY %	179.17%	-67.57%	196.00%	-59.02%	24.49%	-15.52%	-	-
Horiz. %	115.52%	41.38%	127.59%	43.10%	105.17%	84.48%	100.00%	-
P/NAPS	3.94	3.85	3.30	3.62	4.18	4.56	4.55	-2.36%
YoY %	2.34%	16.67%	-8.84%	-13.40%	-8.33%	0.22%	-	-
Horiz. %	86.59%	84.62%	72.53%	79.56%	91.87%	100.22%	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