[PETDAG] YoY Quarter Result on 30-Sep-2014 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

04-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -13.6%

YoY- -29.09%

Quarter Report

Quarter 3 FY2014 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	6,694,003	5,480,160	6,529,317	8,226,648	8,412,061	7,489,941	7,304,943	-1.44%
YoY %	22.15%	-16.07%	-20.63%	-2.20%	12.31%	2.53%	-	-
Horiz. %	91.64%	75.02%	89.38%	112.62%	115.16%	102.53%	100.00%	-
PBT	438,306	325,592	297,679	223,629	315,647	340,494	300,393	6.49%
YoY %	34.62%	9.38%	33.11%	-29.15%	-7.30%	13.35%	-	-
Horiz. %	145.91%	108.39%	99.10%	74.45%	105.08%	113.35%	100.00%	-
Tax	324,248	-75,961	-77,362	-61,721	-86,709	-95,908	-74,665	-
YoY %	526.86%	1.81%	-25.34%	28.82%	9.59%	-28.45%	-	-
Horiz. %	-434.27%	101.74%	103.61%	82.66%	116.13%	128.45%	100.00%	-
NP	762,554	249,631	220,317	161,908	228,938	244,586	225,728	22.47%
YoY %	205.47%	13.31%	36.08%	-29.28%	-6.40%	8.35%	-	-
Horiz. %	337.82%	110.59%	97.60%	71.73%	101.42%	108.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	761,726	248,763	218,884	160,399	226,209	242,811	224,046	22.60%
YoY %	206.21%	13.65%	36.46%	-29.09%	-6.84%	8.38%	-	-
Horiz. %	339.99%	111.03%	97.70%	71.59%	100.97%	108.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-73.98%	23.33%	25.99%	27.60%	27.47%	28.17%	24.86%	-
YoY %	-417.10%	-10.23%	-5.83%	0.47%	-2.48%	13.31%	-	-
Horiz. %	-297.59%	93.85%	104.55%	111.02%	110.50%	113.31%	100.00%	-
Total Cost	5,931,449	5,230,529	6,309,000	8,064,740	8,183,123	7,245,355	7,079,215	-2.90%
YoY %	13.40%	-17.09%	-21.77%	-1.45%	12.94%	2.35%	-	-
Horiz. %	83.79%	73.89%	89.12%	113.92%	115.59%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,920,985	5,165,960	4,997,073	4,857,989	4,818,251	4,808,317	4,659,363	4.07%
YoY %	14.62%	3.38%	2.86%	0.82%	0.21%	3.20%	-	-
Horiz. %	127.08%	110.87%	107.25%	104.26%	103.41%	103.20%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	198,690	139,083	139,083	119,214	173,854	173,854	148,703	4.94%
YoY %	42.86%	0.00%	16.67%	-31.43%	0.00%	16.91%	-	-
Horiz. %	133.62%	93.53%	93.53%	80.17%	116.91%	116.91%	100.00%	-
Div Payout %	26.08%	55.91%	63.54%	74.32%	76.86%	71.60%	66.37%	-
YoY %	-53.35%	-12.01%	-14.50%	-3.30%	7.35%	7.88%	-	-
Horiz. %	39.29%	84.24%	95.74%	111.98%	115.81%	107.88%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	5,920,985	5,165,960	4,997,073	4,857,989	4,818,251	4,808,317	4,659,363	4.07%
YoY %	14.62%	3.38%	2.86%	0.82%	0.21%	3.20%	-	-
Horiz. %	127.08%	110.87%	107.25%	104.26%	103.41%	103.20%	100.00%	-
NOSH	993,454	993,454	993,454	993,454	993,454	993,454	991,353	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%	-	-
Horiz. %	100.21%	100.21%	100.21%	100.21%	100.21%	100.21%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	11.39%	4.56%	3.37%	1.97%	2.72%	3.27%	3.09%	-
YoY %	149.78%	35.31%	71.07%	-27.57%	-16.82%	5.83%	-	-
Horiz. %	368.61%	147.57%	109.06%	63.75%	88.03%	105.83%	100.00%	-
ROE	12.86%	4.82%	4.38%	3.30%	4.69%	5.05%	4.81%	-
YoY %	166.80%	10.05%	32.73%	-29.64%	-7.13%	4.99%	-	-
Horiz. %	267.36%	100.21%	91.06%	68.61%	97.51%	104.99%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	673.81	551.63	657.23	828.09	846.75	753.93	736.87	-1.47%
YoY %	22.15%	-16.07%	-20.63%	-2.20%	12.31%	2.32%	-	-
Horiz. %	91.44%	74.86%	89.19%	112.38%	114.91%	102.32%	100.00%	-
EPS	76.70	25.00	22.00	16.10	22.80	24.40	22.60	22.56%
YoY %	206.80%	13.64%	36.65%	-29.39%	-6.56%	7.96%	-	-
Horiz. %	339.38%	110.62%	97.35%	71.24%	100.88%	107.96%	100.00%	-
DPS	20.00	14.00	14.00	12.00	17.50	17.50	15.00	4.90%
YoY %	42.86%	0.00%	16.67%	-31.43%	0.00%	16.67%	-	-
Horiz. %	133.33%	93.33%	93.33%	80.00%	116.67%	116.67%	100.00%	-
NAPS	5.96	5.20	5.03	4.89	4.85	4.84	4.70	4.03%
YoY %	14.62%	3.38%	2.86%	0.82%	0.21%	2.98%	-	-
Horiz. %	126.81%	110.64%	107.02%	104.04%	103.19%	102.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	673.81	551.63	657.23	828.09	846.75	753.93	735.31	-1.44%
YoY %	22.15%	-16.07%	-20.63%	-2.20%	12.31%	2.53%	-	-
Horiz. %	91.64%	75.02%	89.38%	112.62%	115.16%	102.53%	100.00%	-
EPS	76.70	25.00	22.00	16.10	22.80	24.40	22.55	22.61%
YoY %	206.80%	13.64%	36.65%	-29.39%	-6.56%	8.20%	-	-
Horiz. %	340.13%	110.86%	97.56%	71.40%	101.11%	108.20%	100.00%	-
DPS	20.00	14.00	14.00	12.00	17.50	17.50	14.97	4.94%
YoY %	42.86%	0.00%	16.67%	-31.43%	0.00%	16.90%	-	-
Horiz. %	133.60%	93.52%	93.52%	80.16%	116.90%	116.90%	100.00%	-
NAPS	5.96	5.20	5.03	4.89	4.85	4.84	4.6901	4.07%
YoY %	14.62%	3.38%	2.86%	0.82%	0.21%	3.20%	-	-
Horiz. %	127.08%	110.87%	107.25%	104.26%	103.41%	103.20%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	24.32	23.50	21.82	20.00	29.00	22.50	15.96	-
P/RPS	3.61	4.26	3.32	2.42	3.42	2.98	2.17	8.84%
YoY %	-15.26%	28.31%	37.19%	-29.24%	14.77%	37.33%	-	-
Horiz. %	166.36%	196.31%	153.00%	111.52%	157.60%	137.33%	100.00%	-
P/EPS	31.72	93.85	99.03	123.87	127.36	92.06	70.62	-12.47%
YoY %	-66.20%	-5.23%	-20.05%	-2.74%	38.34%	30.36%	-	-
Horiz. %	44.92%	132.89%	140.23%	175.40%	180.35%	130.36%	100.00%	-
EY	3.15	1.07	1.01	0.81	0.79	1.09	1.42	14.18%
YoY %	194.39%	5.94%	24.69%	2.53%	-27.52%	-23.24%	-	-
Horiz. %	221.83%	75.35%	71.13%	57.04%	55.63%	76.76%	100.00%	-
DY	0.82	0.60	0.64	0.60	0.60	0.78	0.94	-2.24%
YoY %	36.67%	-6.25%	6.67%	0.00%	-23.08%	-17.02%	-	-
Horiz. %	87.23%	63.83%	68.09%	63.83%	63.83%	82.98%	100.00%	-
P/NAPS	4.08	4.52	4.34	4.09	5.98	4.65	3.40	3.08%
YoY %	-9.73%	4.15%	6.11%	-31.61%	28.60%	36.76%	-	-
Horiz. %	120.00%	132.94%	127.65%	120.29%	175.88%	136.76%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	10/11/17	08/11/16	02/11/15	04/11/14	31/10/13	29/11/12	23/11/11	-
Price	21.60	23.36	22.50	20.50	30.60	22.70	16.36	-
P/RPS	3.21	4.23	3.42	2.48	3.61	3.01	2.22	6.33%
YoY %	-24.11%	23.68%	37.90%	-31.30%	19.93%	35.59%	-	-
Horiz. %	144.59%	190.54%	154.05%	111.71%	162.61%	135.59%	100.00%	-
P/EPS	28.17	93.29	102.12	126.97	134.39	92.88	72.39	-14.54%
YoY %	-69.80%	-8.65%	-19.57%	-5.52%	44.69%	28.31%	-	-
Horiz. %	38.91%	128.87%	141.07%	175.40%	185.65%	128.31%	100.00%	-
EY	3.55	1.07	0.98	0.79	0.74	1.08	1.38	17.03%
YoY %	231.78%	9.18%	24.05%	6.76%	-31.48%	-21.74%	-	-
Horiz. %	257.25%	77.54%	71.01%	57.25%	53.62%	78.26%	100.00%	-
DY	0.93	0.60	0.62	0.59	0.57	0.77	0.92	0.18%
YoY %	55.00%	-3.23%	5.08%	3.51%	-25.97%	-16.30%	-	-
Horiz. %	101.09%	65.22%	67.39%	64.13%	61.96%	83.70%	100.00%	-
P/NAPS	3.62	4.49	4.47	4.19	6.31	4.69	3.48	0.65%
YoY %	-19.38%	0.45%	6.68%	-33.60%	34.54%	34.77%	-	-
Horiz. %	104.02%	129.02%	128.45%	120.40%	181.32%	134.77%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:00:00

EMA 5

5 Mins

SELL

2024-05-16 11:55:00

EMA 5

5 Mins

BUY

2024-05-16 10:35:00

EMA 5

5 Mins

SELL

2024-05-16 10:30:00

EMA 5

5 Mins

BUY

2024-05-16 09:35:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

SINKUNG

0.15

+0.01

59,517,000

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.055

+0.01

56,245,300

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More