[PETDAG] YoY Quarter Result on 30-Sep-2018 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -14.04%

YoY- -64.52%

Quarter Report

Quarter 3 FY2018 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	5,200,662	4,830,478	7,807,228	7,819,296	6,694,003	5,480,160	6,529,317	-3.71%
YoY %	7.66%	-38.13%	-0.15%	16.81%	22.15%	-16.07%	-	-
Horiz. %	79.65%	73.98%	119.57%	119.76%	102.52%	83.93%	100.00%	-
PBT	165,540	288,290	317,691	391,486	438,306	325,592	297,679	-9.30%
YoY %	-42.58%	-9.25%	-18.85%	-10.68%	34.62%	9.38%	-	-
Horiz. %	55.61%	96.85%	106.72%	131.51%	147.24%	109.38%	100.00%	-
Tax	-45,922	-77,492	-77,181	-120,370	324,248	-75,961	-77,362	-8.31%
YoY %	40.74%	-0.40%	35.88%	-137.12%	526.86%	1.81%	-	-
Horiz. %	59.36%	100.17%	99.77%	155.59%	-419.13%	98.19%	100.00%	-
NP	119,618	210,798	240,510	271,116	762,554	249,631	220,317	-9.67%
YoY %	-43.25%	-12.35%	-11.29%	-64.45%	205.47%	13.31%	-	-
Horiz. %	54.29%	95.68%	109.17%	123.06%	346.12%	113.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,310	212,661	239,001	270,270	761,726	248,763	218,884	-9.61%
YoY %	-43.90%	-11.02%	-11.57%	-64.52%	206.21%	13.65%	-	-
Horiz. %	54.51%	97.16%	109.19%	123.48%	348.00%	113.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.74%	26.88%	24.29%	30.75%	-73.98%	23.33%	25.99%	-
YoY %	3.20%	10.66%	-21.01%	141.57%	-417.10%	-10.23%	-	-
Horiz. %	106.73%	103.42%	93.46%	118.31%	-284.65%	89.77%	100.00%	-
Total Cost	5,081,044	4,619,680	7,566,718	7,548,180	5,931,449	5,230,529	6,309,000	-3.54%
YoY %	9.99%	-38.95%	0.25%	27.26%	13.40%	-17.09%	-	-
Horiz. %	80.54%	73.22%	119.94%	119.64%	94.02%	82.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	4,997,073	2.01%
YoY %	-0.53%	-5.79%	0.00%	1.51%	14.62%	3.38%	-	-
Horiz. %	112.72%	113.32%	120.28%	120.28%	118.49%	103.38%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	198,690	109,279	158,952	158,952	198,690	139,083	139,083	6.11%
YoY %	81.82%	-31.25%	0.00%	-20.00%	42.86%	0.00%	-	-
Horiz. %	142.86%	78.57%	114.29%	114.29%	142.86%	100.00%	100.00%	-
Div Payout %	166.53%	51.39%	66.51%	58.81%	26.08%	55.91%	63.54%	-
YoY %	224.05%	-22.73%	13.09%	125.50%	-53.35%	-12.01%	-	-
Horiz. %	262.09%	80.88%	104.67%	92.56%	41.05%	87.99%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	4,997,073	2.01%
YoY %	-0.53%	-5.79%	0.00%	1.51%	14.62%	3.38%	-	-
Horiz. %	112.72%	113.32%	120.28%	120.28%	118.49%	103.38%	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%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	2.30%	4.36%	3.08%	3.47%	11.39%	4.56%	3.37%	-
YoY %	-47.25%	41.56%	-11.24%	-69.53%	149.78%	35.31%	-	-
Horiz. %	68.25%	129.38%	91.39%	102.97%	337.98%	135.31%	100.00%	-
ROE	2.12%	3.76%	3.98%	4.50%	12.86%	4.82%	4.38%	-
YoY %	-43.62%	-5.53%	-11.56%	-65.01%	166.80%	10.05%	-	-
Horiz. %	48.40%	85.84%	90.87%	102.74%	293.61%	110.05%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	523.49	486.23	785.87	787.08	673.81	551.63	657.23	-3.71%
YoY %	7.66%	-38.13%	-0.15%	16.81%	22.15%	-16.07%	-	-
Horiz. %	79.65%	73.98%	119.57%	119.76%	102.52%	83.93%	100.00%	-
EPS	12.00	21.40	24.10	27.20	76.70	25.00	22.00	-9.60%
YoY %	-43.93%	-11.20%	-11.40%	-64.54%	206.80%	13.64%	-	-
Horiz. %	54.55%	97.27%	109.55%	123.64%	348.64%	113.64%	100.00%	-
DPS	20.00	11.00	16.00	16.00	20.00	14.00	14.00	6.11%
YoY %	81.82%	-31.25%	0.00%	-20.00%	42.86%	0.00%	-	-
Horiz. %	142.86%	78.57%	114.29%	114.29%	142.86%	100.00%	100.00%	-
NAPS	5.67	5.70	6.05	6.05	5.96	5.20	5.03	2.01%
YoY %	-0.53%	-5.79%	0.00%	1.51%	14.62%	3.38%	-	-
Horiz. %	112.72%	113.32%	120.28%	120.28%	118.49%	103.38%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	523.49	486.23	785.87	787.08	673.81	551.63	657.23	-3.71%
YoY %	7.66%	-38.13%	-0.15%	16.81%	22.15%	-16.07%	-	-
Horiz. %	79.65%	73.98%	119.57%	119.76%	102.52%	83.93%	100.00%	-
EPS	12.00	21.40	24.10	27.20	76.70	25.00	22.00	-9.60%
YoY %	-43.93%	-11.20%	-11.40%	-64.54%	206.80%	13.64%	-	-
Horiz. %	54.55%	97.27%	109.55%	123.64%	348.64%	113.64%	100.00%	-
DPS	20.00	11.00	16.00	16.00	20.00	14.00	14.00	6.11%
YoY %	81.82%	-31.25%	0.00%	-20.00%	42.86%	0.00%	-	-
Horiz. %	142.86%	78.57%	114.29%	114.29%	142.86%	100.00%	100.00%	-
NAPS	5.67	5.70	6.05	6.05	5.96	5.20	5.03	2.01%
YoY %	-0.53%	-5.79%	0.00%	1.51%	14.62%	3.38%	-	-
Horiz. %	112.72%	113.32%	120.28%	120.28%	118.49%	103.38%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	19.12	19.74	23.60	26.26	24.32	23.50	21.82	-
P/RPS	3.65	4.06	3.00	3.34	3.61	4.26	3.32	1.59%
YoY %	-10.10%	35.33%	-10.18%	-7.48%	-15.26%	28.31%	-	-
Horiz. %	109.94%	122.29%	90.36%	100.60%	108.73%	128.31%	100.00%	-
P/EPS	159.21	92.22	98.10	96.53	31.72	93.85	99.03	8.22%
YoY %	72.64%	-5.99%	1.63%	204.32%	-66.20%	-5.23%	-	-
Horiz. %	160.77%	93.12%	99.06%	97.48%	32.03%	94.77%	100.00%	-
EY	0.63	1.08	1.02	1.04	3.15	1.07	1.01	-7.55%
YoY %	-41.67%	5.88%	-1.92%	-66.98%	194.39%	5.94%	-	-
Horiz. %	62.38%	106.93%	100.99%	102.97%	311.88%	105.94%	100.00%	-
DY	1.05	0.56	0.68	0.61	0.82	0.60	0.64	8.59%
YoY %	87.50%	-17.65%	11.48%	-25.61%	36.67%	-6.25%	-	-
Horiz. %	164.06%	87.50%	106.25%	95.31%	128.12%	93.75%	100.00%	-
P/NAPS	3.37	3.46	3.90	4.34	4.08	4.52	4.34	-4.12%
YoY %	-2.60%	-11.28%	-10.14%	6.37%	-9.73%	4.15%	-	-
Horiz. %	77.65%	79.72%	89.86%	100.00%	94.01%	104.15%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	17/11/20	22/11/19	27/11/18	10/11/17	08/11/16	02/11/15	-
Price	19.90	19.50	24.10	27.10	21.60	23.36	22.50	-
P/RPS	3.80	4.01	3.07	3.44	3.21	4.23	3.42	1.76%
YoY %	-5.24%	30.62%	-10.76%	7.17%	-24.11%	23.68%	-	-
Horiz. %	111.11%	117.25%	89.77%	100.58%	93.86%	123.68%	100.00%	-
P/EPS	165.70	91.10	100.18	99.61	28.17	93.29	102.12	8.39%
YoY %	81.89%	-9.06%	0.57%	253.60%	-69.80%	-8.65%	-	-
Horiz. %	162.26%	89.21%	98.10%	97.54%	27.59%	91.35%	100.00%	-
EY	0.60	1.10	1.00	1.00	3.55	1.07	0.98	-7.84%
YoY %	-45.45%	10.00%	0.00%	-71.83%	231.78%	9.18%	-	-
Horiz. %	61.22%	112.24%	102.04%	102.04%	362.24%	109.18%	100.00%	-
DY	1.01	0.56	0.66	0.59	0.93	0.60	0.62	8.46%
YoY %	80.36%	-15.15%	11.86%	-36.56%	55.00%	-3.23%	-	-
Horiz. %	162.90%	90.32%	106.45%	95.16%	150.00%	96.77%	100.00%	-
P/NAPS	3.51	3.42	3.98	4.48	3.62	4.49	4.47	-3.94%
YoY %	2.63%	-14.07%	-11.16%	23.76%	-19.38%	0.45%	-	-
Horiz. %	78.52%	76.51%	89.04%	100.22%	80.98%	100.45%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 10:40:00

ADX

10 Mins

SELL

2024-05-15 09:40:00

EMA 5

5 Mins

SELL

2024-05-15 09:20:00

EMA 5

5 Mins

BUY

2024-05-15 09:15:00

ADX

5 Mins

SELL

2024-05-15 09:05:00

ADX

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

516

MPI

MALAYSIAN PACIFIC INDUSTRIES

500

TOPGLOV

TOP GLOVE CORPORATION BHD

497

PTRANS

PERAK TRANSIT BERHAD

487

HLIND

HONG LEONG INDUSTRIES BHD

467

GENTING

GENTING BHD

414

SENDAI

EVERSENDAI CORPORATION BERHAD

410

YTL

YTL CORPORATION BHD

341

HARTA

HARTALEGA HOLDINGS BHD

314

Daily Stocks

TOPGLOV

1.23

+0.27

355,029,100

SUPERMX

1.05

+0.185

195,562,300

CAREPLS

0.38

+0.075

168,674,800

SINKUNG

0.135

+0.005

152,309,100

MYEG

1.04

+0.06

99,097,700

TWL

0.03

+0.005

66,571,700

ICONIC

0.11

0.00

62,106,800

HARTA

3.81

+0.85

53,949,100

HLT

0.22

+0.045

52,107,600

JAKS

0.13

0.00

51,129,500

More active Stocks

HARTA

3.81

+0.85

53,949,100

KOSSAN

2.81

+0.43

32,716,600

HEIM

23.98

+0.30

121,200

HARTA-C1W

0.465

+0.285

1,418,200

TOPGLOV

1.23

+0.27

355,029,100

KOSSAN-C60

0.78

+0.27

56,000

F&N

32.48

+0.20

160,600

TOPGLOV-C4D

0.27

+0.195

2,935,900

HARTA-C1X

0.36

+0.195

1,396,900

HARTA-C2A

0.395

+0.19

9,385,100

More gainer Stocks

AJI

16.64

-0.24

200,100

PPB

15.42

-0.18

158,900

MSM

2.97

-0.17

2,851,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.88

-0.12

84,800

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

SUNWAY

3.40

-0.11

14,644,800

LCTITAN-CP

0.04

-0.11

1,765,000

SBAGAN

6.50

-0.11

68,500

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