[PETDAG] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -63.43%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,394,808 7,794,209 7,901,329 6,994,850 5,937,164 6,047,568 7,452,818 -8.41%
PBT 115,391 190,568 70,126 370,910 331,405 129,145 11,739 46.30%
Tax -27,748 -61,405 -22,646 -90,878 -70,987 -36,826 -11,114 16.45%
NP 87,643 129,163 47,480 280,032 260,418 92,319 625 127.76%
-
NP to SH 89,214 126,588 46,682 278,576 261,490 92,113 445 141.72%
-
Tax Rate 24.05% 32.22% 32.29% 24.50% 21.42% 28.52% 94.68% -
Total Cost 4,307,165 7,665,046 7,853,849 6,714,818 5,676,746 5,955,249 7,452,193 -8.72%
-
Net Worth 5,642,818 5,980,593 5,901,116 6,009,282 5,305,044 4,947,400 4,748,710 2.91%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 168,887 397,381 248,363 487,507 298,036 198,690 218,559 -4.20%
Div Payout % 189.31% 313.92% 532.03% 175.00% 113.98% 215.70% 49,114.58% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 5,642,818 5,980,593 5,901,116 6,009,282 5,305,044 4,947,400 4,748,710 2.91%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.99% 1.66% 0.60% 4.00% 4.39% 1.53% 0.01% -
ROE 1.58% 2.12% 0.79% 4.64% 4.93% 1.86% 0.01% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 442.38 784.56 795.34 703.06 597.63 608.74 750.19 -8.41%
EPS 9.00 12.70 4.70 28.00 26.30 9.30 0.04 146.41%
DPS 17.00 40.00 25.00 49.00 30.00 20.00 22.00 -4.20%
NAPS 5.68 6.02 5.94 6.04 5.34 4.98 4.78 2.91%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 441.93 783.76 794.53 703.38 597.02 608.12 749.43 -8.41%
EPS 8.97 12.73 4.69 28.01 26.29 9.26 0.04 146.28%
DPS 16.98 39.96 24.97 49.02 29.97 19.98 21.98 -4.20%
NAPS 5.6742 6.0139 5.934 6.0427 5.3346 4.9749 4.7752 2.91%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 21.40 23.10 26.50 24.26 23.80 24.86 17.12 -
P/RPS 4.84 2.94 3.33 3.45 3.98 4.08 2.28 13.35%
P/EPS 238.30 181.29 563.95 86.64 90.42 268.12 38,220.07 -57.06%
EY 0.42 0.55 0.18 1.15 1.11 0.37 0.00 -
DY 0.79 1.73 0.94 2.02 1.26 0.80 1.29 -7.84%
P/NAPS 3.77 3.84 4.46 4.02 4.46 4.99 3.58 0.86%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 25/02/20 26/02/19 26/02/18 21/02/17 19/02/16 12/02/15 -
Price 19.20 21.40 26.80 25.70 24.24 25.40 17.00 -
P/RPS 4.34 2.73 3.37 3.66 4.06 4.17 2.27 11.39%
P/EPS 213.80 167.95 570.34 91.79 92.09 273.94 37,952.18 -57.78%
EY 0.47 0.60 0.18 1.09 1.09 0.37 0.00 -
DY 0.89 1.87 0.93 1.91 1.24 0.79 1.29 -5.99%
P/NAPS 3.38 3.55 4.51 4.25 4.54 5.10 3.56 -0.86%

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
Post a Comment