[PETDAG] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -33.26%

YoY- -56.5%

Quarter Report

Quarter 2 FY 2020 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	37,187,448	29,377,442	19,472,594	25,087,097	30,412,759	28,036,981	24,736,163	7.02%
YoY %	26.59%	50.87%	-22.38%	-17.51%	8.47%	13.34%	-	-
Horiz. %	150.34%	118.76%	78.72%	101.42%	122.95%	113.34%	100.00%	-
PBT	1,424,881	859,555	779,102	490,997	1,082,226	1,524,631	1,320,506	1.27%
YoY %	65.77%	10.33%	58.68%	-54.63%	-29.02%	15.46%	-	-
Horiz. %	107.90%	65.09%	59.00%	37.18%	81.96%	115.46%	100.00%	-
Tax	-413,742	-242,088	-207,132	-147,353	-295,667	60,820	-308,073	5.03%
YoY %	-70.91%	-16.88%	-40.57%	50.16%	-586.13%	119.74%	-	-
Horiz. %	134.30%	78.58%	67.23%	47.83%	95.97%	-19.74%	100.00%	-
NP	1,011,139	617,467	571,970	343,644	786,559	1,585,451	1,012,433	-0.02%
YoY %	63.76%	7.95%	66.44%	-56.31%	-50.39%	56.60%	-	-
Horiz. %	99.87%	60.99%	56.49%	33.94%	77.69%	156.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	997,970	612,674	575,129	339,676	780,899	1,573,201	1,009,448	-0.19%
YoY %	62.89%	6.53%	69.32%	-56.50%	-50.36%	55.85%	-	-
Horiz. %	98.86%	60.69%	56.97%	33.65%	77.36%	155.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.04%	28.16%	26.59%	30.01%	27.32%	-3.99%	23.33%	-
YoY %	3.12%	5.90%	-11.40%	9.85%	784.71%	-117.10%	-	-
Horiz. %	124.47%	120.70%	113.97%	128.63%	117.10%	-17.10%	100.00%	-
Total Cost	36,176,309	28,759,975	18,900,624	24,743,453	29,626,200	26,451,530	23,723,730	7.28%
YoY %	25.79%	52.16%	-23.61%	-16.48%	12.00%	11.50%	-	-
Horiz. %	152.49%	121.23%	79.67%	104.30%	124.88%	111.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,771,967	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.97%	110.59%	110.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	923,912	615,941	516,596	655,679	695,417	974,300	715,528	4.34%
YoY %	50.00%	19.23%	-21.21%	-5.71%	-28.62%	36.17%	-	-
Horiz. %	129.12%	86.08%	72.20%	91.64%	97.19%	136.17%	100.00%	-
Div Payout %	92.58%	100.53%	89.82%	193.03%	89.05%	61.93%	70.88%	-
YoY %	-7.91%	11.92%	-53.47%	116.77%	43.79%	-12.63%	-	-
Horiz. %	130.62%	141.83%	126.72%	272.33%	125.63%	87.37%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	5,771,967	5,632,884	5,613,015	5,503,735	5,911,051	5,891,182	5,344,782	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.97%	110.59%	110.22%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	2.72%	2.10%	2.94%	1.37%	2.59%	5.65%	4.09%	-
YoY %	29.52%	-28.57%	114.60%	-47.10%	-54.16%	38.14%	-	-
Horiz. %	66.50%	51.34%	71.88%	33.50%	63.33%	138.14%	100.00%	-
ROE	17.29%	10.88%	10.25%	6.17%	13.21%	26.70%	18.89%	-
YoY %	58.92%	6.15%	66.13%	-53.29%	-50.52%	41.34%	-	-
Horiz. %	91.53%	57.60%	54.26%	32.66%	69.93%	141.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	3,743.25	2,957.10	1,960.09	2,525.24	3,061.32	2,822.17	2,489.92	7.02%
YoY %	26.59%	50.87%	-22.38%	-17.51%	8.47%	13.34%	-	-
Horiz. %	150.34%	118.76%	78.72%	101.42%	122.95%	113.34%	100.00%	-
EPS	100.45	61.67	57.89	34.19	78.60	158.36	101.61	-0.19%
YoY %	62.88%	6.53%	69.32%	-56.50%	-50.37%	55.85%	-	-
Horiz. %	98.86%	60.69%	56.97%	33.65%	77.35%	155.85%	100.00%	-
DPS	93.00	62.00	52.00	66.00	70.00	98.00	72.00	4.35%
YoY %	50.00%	19.23%	-21.21%	-5.71%	-28.57%	36.11%	-	-
Horiz. %	129.17%	86.11%	72.22%	91.67%	97.22%	136.11%	100.00%	-
NAPS	5.81	5.67	5.65	5.54	5.95	5.93	5.38	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.97%	110.59%	110.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,739.45	2,954.10	1,958.10	2,522.68	3,058.21	2,819.31	2,487.39	7.02%
YoY %	26.59%	50.87%	-22.38%	-17.51%	8.47%	13.34%	-	-
Horiz. %	150.34%	118.76%	78.72%	101.42%	122.95%	113.34%	100.00%	-
EPS	100.35	61.61	57.83	34.16	78.52	158.20	101.51	-0.19%
YoY %	62.88%	6.54%	69.29%	-56.50%	-50.37%	55.85%	-	-
Horiz. %	98.86%	60.69%	56.97%	33.65%	77.35%	155.85%	100.00%	-
DPS	92.91	61.94	51.95	65.93	69.93	97.97	71.95	4.35%
YoY %	50.00%	19.23%	-21.20%	-5.72%	-28.62%	36.16%	-	-
Horiz. %	129.13%	86.09%	72.20%	91.63%	97.19%	136.16%	100.00%	-
NAPS	5.8041	5.6642	5.6443	5.5344	5.944	5.924	5.3745	1.28%
YoY %	2.47%	0.35%	1.99%	-6.89%	0.34%	10.22%	-	-
Horiz. %	107.99%	105.39%	105.02%	102.98%	110.60%	110.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	22.20	21.12	18.60	20.60	25.40	24.80	24.10	-
P/RPS	0.59	0.71	0.95	0.82	0.83	0.88	0.97	-7.94%
YoY %	-16.90%	-25.26%	15.85%	-1.20%	-5.68%	-9.28%	-	-
Horiz. %	60.82%	73.20%	97.94%	84.54%	85.57%	90.72%	100.00%	-
P/EPS	22.10	34.25	32.13	60.25	32.31	15.66	23.72	-1.17%
YoY %	-35.47%	6.60%	-46.67%	86.47%	106.32%	-33.98%	-	-
Horiz. %	93.17%	144.39%	135.46%	254.01%	136.21%	66.02%	100.00%	-
EY	4.52	2.92	3.11	1.66	3.09	6.39	4.22	1.15%
YoY %	54.79%	-6.11%	87.35%	-46.28%	-51.64%	51.42%	-	-
Horiz. %	107.11%	69.19%	73.70%	39.34%	73.22%	151.42%	100.00%	-
DY	4.19	2.94	2.80	3.20	2.76	3.95	2.99	5.78%
YoY %	42.52%	5.00%	-12.50%	15.94%	-30.13%	32.11%	-	-
Horiz. %	140.13%	98.33%	93.65%	107.02%	92.31%	132.11%	100.00%	-
P/NAPS	3.82	3.72	3.29	3.72	4.27	4.18	4.48	-2.62%
YoY %	2.69%	13.07%	-11.56%	-12.88%	2.15%	-6.70%	-	-
Horiz. %	85.27%	83.04%	73.44%	83.04%	95.31%	93.30%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	24/08/22	23/08/21	25/08/20	23/08/19	20/08/18	21/08/17	-
Price	21.60	21.94	18.80	21.22	23.26	26.90	24.00	-
P/RPS	0.58	0.74	0.96	0.84	0.76	0.95	0.96	-8.05%
YoY %	-21.62%	-22.92%	14.29%	10.53%	-20.00%	-1.04%	-	-
Horiz. %	60.42%	77.08%	100.00%	87.50%	79.17%	98.96%	100.00%	-
P/EPS	21.50	35.58	32.47	62.06	29.59	16.99	23.62	-1.55%
YoY %	-39.57%	9.58%	-47.68%	109.73%	74.16%	-28.07%	-	-
Horiz. %	91.02%	150.64%	137.47%	262.74%	125.28%	71.93%	100.00%	-
EY	4.65	2.81	3.08	1.61	3.38	5.89	4.23	1.58%
YoY %	65.48%	-8.77%	91.30%	-52.37%	-42.61%	39.24%	-	-
Horiz. %	109.93%	66.43%	72.81%	38.06%	79.91%	139.24%	100.00%	-
DY	4.31	2.83	2.77	3.11	3.01	3.64	3.00	6.22%
YoY %	52.30%	2.17%	-10.93%	3.32%	-17.31%	21.33%	-	-
Horiz. %	143.67%	94.33%	92.33%	103.67%	100.33%	121.33%	100.00%	-
P/NAPS	3.72	3.87	3.33	3.83	3.91	4.54	4.46	-2.97%
YoY %	-3.88%	16.22%	-13.05%	-2.05%	-13.88%	1.79%	-	-
Horiz. %	83.41%	86.77%	74.66%	85.87%	87.67%	101.79%	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