[PETDAG] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

20-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 4.54%

YoY- 55.85%

Quarter Report

Quarter 2 FY2018 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	19,472,594	25,087,097	30,412,759	28,036,981	24,736,163	22,766,311	28,245,995	-6.00%
YoY %	-22.38%	-17.51%	8.47%	13.34%	8.65%	-19.40%	-	-
Horiz. %	68.94%	88.82%	107.67%	99.26%	87.57%	80.60%	100.00%	-
PBT	779,102	490,997	1,082,226	1,524,631	1,320,506	969,980	895,267	-2.28%
YoY %	58.68%	-54.63%	-29.02%	15.46%	36.14%	8.35%	-	-
Horiz. %	87.02%	54.84%	120.88%	170.30%	147.50%	108.35%	100.00%	-
Tax	-207,132	-147,353	-295,667	60,820	-308,073	-220,925	-250,746	-3.13%
YoY %	-40.57%	50.16%	-586.13%	119.74%	-39.45%	11.89%	-	-
Horiz. %	82.61%	58.77%	117.91%	-24.26%	122.86%	88.11%	100.00%	-
NP	571,970	343,644	786,559	1,585,451	1,012,433	749,055	644,521	-1.96%
YoY %	66.44%	-56.31%	-50.39%	56.60%	35.16%	16.22%	-	-
Horiz. %	88.74%	53.32%	122.04%	245.99%	157.08%	116.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	575,129	339,676	780,899	1,573,201	1,009,448	745,352	639,822	-1.75%
YoY %	69.32%	-56.50%	-50.36%	55.85%	35.43%	16.49%	-	-
Horiz. %	89.89%	53.09%	122.05%	245.88%	157.77%	116.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.59%	30.01%	27.32%	-3.99%	23.33%	22.78%	28.01%	-
YoY %	-11.40%	9.85%	784.71%	-117.10%	2.41%	-18.67%	-	-
Horiz. %	94.93%	107.14%	97.54%	-14.24%	83.29%	81.33%	100.00%	-
Total Cost	18,900,624	24,743,453	29,626,200	26,451,530	23,723,730	22,017,256	27,601,474	-6.11%
YoY %	-23.61%	-16.48%	12.00%	11.50%	7.75%	-20.23%	-	-
Horiz. %	68.48%	89.65%	107.34%	95.83%	85.95%	79.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	5,056,681	4,897,728	2.29%
YoY %	1.99%	-6.89%	0.34%	10.22%	5.70%	3.25%	-	-
Horiz. %	114.60%	112.37%	120.69%	120.28%	109.13%	103.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	516,596	655,679	695,417	974,300	715,528	595,680	596,143	-2.35%
YoY %	-21.21%	-5.71%	-28.62%	36.17%	20.12%	-0.08%	-	-
Horiz. %	86.66%	109.99%	116.65%	163.43%	120.03%	99.92%	100.00%	-
Div Payout %	89.82%	193.03%	89.05%	61.93%	70.88%	79.92%	93.17%	-
YoY %	-53.47%	116.77%	43.79%	-12.63%	-11.31%	-14.22%	-	-
Horiz. %	96.40%	207.18%	95.58%	66.47%	76.08%	85.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	5,056,681	4,897,728	2.29%
YoY %	1.99%	-6.89%	0.34%	10.22%	5.70%	3.25%	-	-
Horiz. %	114.60%	112.37%	120.69%	120.28%	109.13%	103.25%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	2.94%	1.37%	2.59%	5.65%	4.09%	3.29%	2.28%	-
YoY %	114.60%	-47.10%	-54.16%	38.14%	24.32%	44.30%	-	-
Horiz. %	128.95%	60.09%	113.60%	247.81%	179.39%	144.30%	100.00%	-
ROE	10.25%	6.17%	13.21%	26.70%	18.89%	14.74%	13.06%	-
YoY %	66.13%	-53.29%	-50.52%	41.34%	28.15%	12.86%	-	-
Horiz. %	78.48%	47.24%	101.15%	204.44%	144.64%	112.86%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	1,960.09	2,525.24	3,061.32	2,822.17	2,489.92	2,291.63	2,843.21	-6.00%
YoY %	-22.38%	-17.51%	8.47%	13.34%	8.65%	-19.40%	-	-
Horiz. %	68.94%	88.82%	107.67%	99.26%	87.57%	80.60%	100.00%	-
EPS	57.89	34.19	78.60	158.36	101.61	75.03	64.40	-1.75%
YoY %	69.32%	-56.50%	-50.37%	55.85%	35.43%	16.51%	-	-
Horiz. %	89.89%	53.09%	122.05%	245.90%	157.78%	116.51%	100.00%	-
DPS	52.00	66.00	70.00	98.00	72.00	60.00	60.00	-2.35%
YoY %	-21.21%	-5.71%	-28.57%	36.11%	20.00%	0.00%	-	-
Horiz. %	86.67%	110.00%	116.67%	163.33%	120.00%	100.00%	100.00%	-
NAPS	5.65	5.54	5.95	5.93	5.38	5.09	4.93	2.29%
YoY %	1.99%	-6.89%	0.34%	10.22%	5.70%	3.25%	-	-
Horiz. %	114.60%	112.37%	120.69%	120.28%	109.13%	103.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	1,958.10	2,522.68	3,058.21	2,819.31	2,487.39	2,289.31	2,840.33	-6.00%
YoY %	-22.38%	-17.51%	8.47%	13.34%	8.65%	-19.40%	-	-
Horiz. %	68.94%	88.82%	107.67%	99.26%	87.57%	80.60%	100.00%	-
EPS	57.83	34.16	78.52	158.20	101.51	74.95	64.34	-1.76%
YoY %	69.29%	-56.50%	-50.37%	55.85%	35.44%	16.49%	-	-
Horiz. %	89.88%	53.09%	122.04%	245.88%	157.77%	116.49%	100.00%	-
DPS	51.95	65.93	69.93	97.97	71.95	59.90	59.95	-2.35%
YoY %	-21.20%	-5.72%	-28.62%	36.16%	20.12%	-0.08%	-	-
Horiz. %	86.66%	109.97%	116.65%	163.42%	120.02%	99.92%	100.00%	-
NAPS	5.6443	5.5344	5.944	5.924	5.3745	5.0848	4.925	2.29%
YoY %	1.99%	-6.89%	0.34%	10.22%	5.70%	3.24%	-	-
Horiz. %	114.61%	112.37%	120.69%	120.28%	109.13%	103.24%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	18.60	20.60	25.40	24.80	24.10	23.40	20.58	-
P/RPS	0.95	0.82	0.83	0.88	0.97	1.02	0.72	4.72%
YoY %	15.85%	-1.20%	-5.68%	-9.28%	-4.90%	41.67%	-	-
Horiz. %	131.94%	113.89%	115.28%	122.22%	134.72%	141.67%	100.00%	-
P/EPS	32.13	60.25	32.31	15.66	23.72	31.19	31.95	0.09%
YoY %	-46.67%	86.47%	106.32%	-33.98%	-23.95%	-2.38%	-	-
Horiz. %	100.56%	188.58%	101.13%	49.01%	74.24%	97.62%	100.00%	-
EY	3.11	1.66	3.09	6.39	4.22	3.21	3.13	-0.10%
YoY %	87.35%	-46.28%	-51.64%	51.42%	31.46%	2.56%	-	-
Horiz. %	99.36%	53.04%	98.72%	204.15%	134.82%	102.56%	100.00%	-
DY	2.80	3.20	2.76	3.95	2.99	2.56	2.92	-0.69%
YoY %	-12.50%	15.94%	-30.13%	32.11%	16.80%	-12.33%	-	-
Horiz. %	95.89%	109.59%	94.52%	135.27%	102.40%	87.67%	100.00%	-
P/NAPS	3.29	3.72	4.27	4.18	4.48	4.60	4.17	-3.86%
YoY %	-11.56%	-12.88%	2.15%	-6.70%	-2.61%	10.31%	-	-
Horiz. %	78.90%	89.21%	102.40%	100.24%	107.43%	110.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	25/08/20	23/08/19	20/08/18	21/08/17	15/08/16	06/08/15	-
Price	18.80	21.22	23.26	26.90	24.00	23.48	21.44	-
P/RPS	0.96	0.84	0.76	0.95	0.96	1.02	0.75	4.19%
YoY %	14.29%	10.53%	-20.00%	-1.04%	-5.88%	36.00%	-	-
Horiz. %	128.00%	112.00%	101.33%	126.67%	128.00%	136.00%	100.00%	-
P/EPS	32.47	62.06	29.59	16.99	23.62	31.30	33.29	-0.41%
YoY %	-47.68%	109.73%	74.16%	-28.07%	-24.54%	-5.98%	-	-
Horiz. %	97.54%	186.42%	88.89%	51.04%	70.95%	94.02%	100.00%	-
EY	3.08	1.61	3.38	5.89	4.23	3.20	3.00	0.43%
YoY %	91.30%	-52.37%	-42.61%	39.24%	32.19%	6.67%	-	-
Horiz. %	102.67%	53.67%	112.67%	196.33%	141.00%	106.67%	100.00%	-
DY	2.77	3.11	3.01	3.64	3.00	2.56	2.80	-0.17%
YoY %	-10.93%	3.32%	-17.31%	21.33%	17.19%	-8.57%	-	-
Horiz. %	98.93%	111.07%	107.50%	130.00%	107.14%	91.43%	100.00%	-
P/NAPS	3.33	3.83	3.91	4.54	4.46	4.61	4.35	-4.35%
YoY %	-13.05%	-2.05%	-13.88%	1.79%	-3.25%	5.98%	-	-
Horiz. %	76.55%	88.05%	89.89%	104.37%	102.53%	105.98%	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