[PETDAG] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -47.03%
YoY- 171.17%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 9,498,779 7,057,356 4,394,808 7,794,209 7,901,329 6,994,850 5,937,164 8.14%
PBT 241,686 199,807 115,391 190,568 70,126 370,910 331,405 -5.12%
Tax -93,044 -61,722 -27,748 -61,405 -22,646 -90,878 -70,987 4.61%
NP 148,642 138,085 87,643 129,163 47,480 280,032 260,418 -8.91%
-
NP to SH 144,457 137,191 89,214 126,588 46,682 278,576 261,490 -9.41%
-
Tax Rate 38.50% 30.89% 24.05% 32.22% 32.29% 24.50% 21.42% -
Total Cost 9,350,137 6,919,271 4,307,165 7,665,046 7,853,849 6,714,818 5,676,746 8.66%
-
Net Worth 5,742,164 5,583,211 5,642,818 5,980,593 5,901,116 6,009,282 5,305,044 1.32%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 397,381 258,298 168,887 397,381 248,363 487,507 298,036 4.90%
Div Payout % 275.09% 188.28% 189.31% 313.92% 532.03% 175.00% 113.98% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 5,742,164 5,583,211 5,642,818 5,980,593 5,901,116 6,009,282 5,305,044 1.32%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.56% 1.96% 1.99% 1.66% 0.60% 4.00% 4.39% -
ROE 2.52% 2.46% 1.58% 2.12% 0.79% 4.64% 4.93% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 956.14 710.39 442.38 784.56 795.34 703.06 597.63 8.14%
EPS 14.50 13.80 9.00 12.70 4.70 28.00 26.30 -9.44%
DPS 40.00 26.00 17.00 40.00 25.00 49.00 30.00 4.90%
NAPS 5.78 5.62 5.68 6.02 5.94 6.04 5.34 1.32%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 955.17 709.67 441.93 783.76 794.53 703.38 597.02 8.14%
EPS 14.53 13.80 8.97 12.73 4.69 28.01 26.29 -9.40%
DPS 39.96 25.97 16.98 39.96 24.97 49.02 29.97 4.90%
NAPS 5.7741 5.6143 5.6742 6.0139 5.934 6.0427 5.3346 1.32%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 23.00 20.60 21.40 23.10 26.50 24.26 23.80 -
P/RPS 2.41 2.90 4.84 2.94 3.33 3.45 3.98 -8.01%
P/EPS 158.17 149.17 238.30 181.29 563.95 86.64 90.42 9.76%
EY 0.63 0.67 0.42 0.55 0.18 1.15 1.11 -9.00%
DY 1.74 1.26 0.79 1.73 0.94 2.02 1.26 5.52%
P/NAPS 3.98 3.67 3.77 3.84 4.46 4.02 4.46 -1.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 22/02/22 19/02/21 25/02/20 26/02/19 26/02/18 21/02/17 -
Price 22.12 19.98 19.20 21.40 26.80 25.70 24.24 -
P/RPS 2.31 2.81 4.34 2.73 3.37 3.66 4.06 -8.96%
P/EPS 152.12 144.68 213.80 167.95 570.34 91.79 92.09 8.72%
EY 0.66 0.69 0.47 0.60 0.18 1.09 1.09 -8.01%
DY 1.81 1.30 0.89 1.87 0.93 1.91 1.24 6.50%
P/NAPS 3.83 3.56 3.38 3.55 4.51 4.25 4.54 -2.79%

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