[PETDAG] YoY Quarter Result on 30-Jun-2021 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

23-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- -57.02%

YoY- 2240.2%

Quarter Report

Quarter 2 FY2021 Financial Results .pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	9,837,939	8,912,517	9,501,101	5,143,990	2,931,750	7,606,229	7,278,012	5.14%
YoY %	10.38%	-6.19%	84.70%	75.46%	-61.46%	4.51%	-	-
Horiz. %	135.17%	122.46%	130.55%	70.68%	40.28%	104.51%	100.00%	-
PBT	396,106	375,189	315,494	89,965	1,166	237,628	424,258	-1.13%
YoY %	5.58%	18.92%	250.69%	7,615.69%	-99.51%	-43.99%	-	-
Horiz. %	93.36%	88.43%	74.36%	21.21%	0.27%	56.01%	100.00%	-
Tax	-112,784	-98,493	-76,080	-7,600	505	-63,249	-101,724	1.73%
YoY %	-14.51%	-29.46%	-901.05%	-1,604.95%	100.80%	37.82%	-	-
Horiz. %	110.87%	96.82%	74.79%	7.47%	-0.50%	62.18%	100.00%	-
NP	283,322	276,696	239,414	82,365	1,671	174,379	322,534	-2.13%
YoY %	2.39%	15.57%	190.67%	4,829.08%	-99.04%	-45.93%	-	-
Horiz. %	87.84%	85.79%	74.23%	25.54%	0.52%	54.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,391	275,710	237,679	82,141	3,510	172,751	314,421	-2.12%
YoY %	0.25%	16.00%	189.35%	2,240.20%	-97.97%	-45.06%	-	-
Horiz. %	87.90%	87.69%	75.59%	26.12%	1.12%	54.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	26.25%	24.11%	8.45%	-43.31%	26.62%	23.98%	-
YoY %	8.46%	8.88%	185.33%	119.51%	-262.70%	11.01%	-	-
Horiz. %	118.72%	109.47%	100.54%	35.24%	-180.61%	111.01%	100.00%	-
Total Cost	9,554,617	8,635,821	9,261,687	5,061,625	2,930,079	7,431,850	6,955,478	5.42%
YoY %	10.64%	-6.76%	82.98%	72.75%	-60.57%	6.85%	-	-
Horiz. %	137.37%	124.16%	133.16%	72.77%	42.13%	106.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,821,640	5,771,967	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	-0.19%
YoY %	0.86%	2.47%	0.35%	1.99%	-6.89%	0.34%	-	-
Horiz. %	98.82%	97.98%	95.62%	95.28%	93.42%	100.34%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	198,690	178,821	109,279	99,345	49,672	139,083	158,952	3.78%
YoY %	11.11%	63.64%	10.00%	100.00%	-64.29%	-12.50%	-	-
Horiz. %	125.00%	112.50%	68.75%	62.50%	31.25%	87.50%	100.00%	-
Div Payout %	71.89%	64.86%	45.98%	120.94%	1,415.18%	80.51%	50.55%	-
YoY %	10.84%	41.06%	-61.98%	-91.45%	1,657.77%	59.27%	-	-
Horiz. %	142.22%	128.31%	90.96%	239.25%	2,799.56%	159.27%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	5,821,640	5,771,967	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	-0.19%
YoY %	0.86%	2.47%	0.35%	1.99%	-6.89%	0.34%	-	-
Horiz. %	98.82%	97.98%	95.62%	95.28%	93.42%	100.34%	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%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	2.88%	3.10%	2.52%	1.60%	0.06%	2.29%	4.43%	-
YoY %	-7.10%	23.02%	57.50%	2,566.67%	-97.38%	-48.31%	-	-
Horiz. %	65.01%	69.98%	56.88%	36.12%	1.35%	51.69%	100.00%	-
ROE	4.75%	4.78%	4.22%	1.46%	0.06%	2.92%	5.34%	-
YoY %	-0.63%	13.27%	189.04%	2,333.33%	-97.95%	-45.32%	-	-
Horiz. %	88.95%	89.51%	79.03%	27.34%	1.12%	54.68%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	990.28	897.12	956.37	517.79	295.11	765.63	732.60	5.14%
YoY %	10.38%	-6.20%	84.70%	75.46%	-61.46%	4.51%	-	-
Horiz. %	135.17%	122.46%	130.54%	70.68%	40.28%	104.51%	100.00%	-
EPS	27.80	27.80	23.90	8.30	0.40	17.40	31.60	-2.11%
YoY %	0.00%	16.32%	187.95%	1,975.00%	-97.70%	-44.94%	-	-
Horiz. %	87.97%	87.97%	75.63%	26.27%	1.27%	55.06%	100.00%	-
DPS	20.00	18.00	11.00	10.00	5.00	14.00	16.00	3.78%
YoY %	11.11%	63.64%	10.00%	100.00%	-64.29%	-12.50%	-	-
Horiz. %	125.00%	112.50%	68.75%	62.50%	31.25%	87.50%	100.00%	-
NAPS	5.86	5.81	5.67	5.65	5.54	5.95	5.93	-0.19%
YoY %	0.86%	2.47%	0.35%	1.99%	-6.89%	0.34%	-	-
Horiz. %	98.82%	97.98%	95.62%	95.28%	93.42%	100.34%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	989.27	896.21	955.40	517.26	294.81	764.86	731.85	5.14%
YoY %	10.38%	-6.20%	84.70%	75.46%	-61.46%	4.51%	-	-
Horiz. %	135.17%	122.46%	130.55%	70.68%	40.28%	104.51%	100.00%	-
EPS	27.79	27.72	23.90	8.26	0.35	17.37	31.62	-2.12%
YoY %	0.25%	15.98%	189.35%	2,260.00%	-97.99%	-45.07%	-	-
Horiz. %	87.89%	87.67%	75.59%	26.12%	1.11%	54.93%	100.00%	-
DPS	19.98	17.98	10.99	9.99	4.99	13.99	15.98	3.78%
YoY %	11.12%	63.60%	10.01%	100.20%	-64.33%	-12.45%	-	-
Horiz. %	125.03%	112.52%	68.77%	62.52%	31.23%	87.55%	100.00%	-
NAPS	5.8541	5.8041	5.6642	5.6443	5.5344	5.944	5.924	-0.19%
YoY %	0.86%	2.47%	0.35%	1.99%	-6.89%	0.34%	-	-
Horiz. %	98.82%	97.98%	95.61%	95.28%	93.42%	100.34%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	17.44	22.20	21.12	18.60	20.60	25.40	24.80	-
P/RPS	1.76	2.47	2.21	3.59	6.98	3.32	3.39	-10.34%
YoY %	-28.74%	11.76%	-38.44%	-48.57%	110.24%	-2.06%	-	-
Horiz. %	51.92%	72.86%	65.19%	105.90%	205.90%	97.94%	100.00%	-
P/EPS	62.69	79.99	88.28	224.96	5,830.53	146.07	78.36	-3.64%
YoY %	-21.63%	-9.39%	-60.76%	-96.14%	3,891.60%	86.41%	-	-
Horiz. %	80.00%	102.08%	112.66%	287.09%	7,440.70%	186.41%	100.00%	-
EY	1.60	1.25	1.13	0.44	0.02	0.68	1.28	3.78%
YoY %	28.00%	10.62%	156.82%	2,100.00%	-97.06%	-46.88%	-	-
Horiz. %	125.00%	97.66%	88.28%	34.38%	1.56%	53.12%	100.00%	-
DY	1.15	0.81	0.52	0.54	0.24	0.55	0.65	9.96%
YoY %	41.98%	55.77%	-3.70%	125.00%	-56.36%	-15.38%	-	-
Horiz. %	176.92%	124.62%	80.00%	83.08%	36.92%	84.62%	100.00%	-
P/NAPS	2.98	3.82	3.72	3.29	3.72	4.27	4.18	-5.47%
YoY %	-21.99%	2.69%	13.07%	-11.56%	-12.88%	2.15%	-	-
Horiz. %	71.29%	91.39%	89.00%	78.71%	89.00%	102.15%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	20/08/24	28/08/23	24/08/22	23/08/21	25/08/20	23/08/19	20/08/18	-
Price	18.62	21.60	21.94	18.80	21.22	23.26	26.90	-
P/RPS	1.88	2.41	2.29	3.63	7.19	3.04	3.67	-10.54%
YoY %	-21.99%	5.24%	-36.91%	-49.51%	136.51%	-17.17%	-	-
Horiz. %	51.23%	65.67%	62.40%	98.91%	195.91%	82.83%	100.00%	-
P/EPS	66.93	77.83	91.71	227.38	6,006.01	133.76	84.99	-3.89%
YoY %	-14.00%	-15.13%	-59.67%	-96.21%	4,390.14%	57.38%	-	-
Horiz. %	78.75%	91.58%	107.91%	267.54%	7,066.73%	157.38%	100.00%	-
EY	1.49	1.28	1.09	0.44	0.02	0.75	1.18	3.96%
YoY %	16.41%	17.43%	147.73%	2,100.00%	-97.33%	-36.44%	-	-
Horiz. %	126.27%	108.47%	92.37%	37.29%	1.69%	63.56%	100.00%	-
DY	1.07	0.83	0.50	0.53	0.24	0.60	0.59	10.42%
YoY %	28.92%	66.00%	-5.66%	120.83%	-60.00%	1.69%	-	-
Horiz. %	181.36%	140.68%	84.75%	89.83%	40.68%	101.69%	100.00%	-
P/NAPS	3.18	3.72	3.87	3.33	3.83	3.91	4.54	-5.75%
YoY %	-14.52%	-3.88%	16.22%	-13.05%	-2.05%	-13.88%	-	-
Horiz. %	70.04%	81.94%	85.24%	73.35%	84.36%	86.12%	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