[PETDAG] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

10-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 50.82%

YoY- 96.38%

Quarter Report

Quarter 3 FY2017 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	22,110,347	30,400,691	29,162,274	25,892,674	21,740,593	26,525,225	33,274,168	-6.57%
YoY %	-27.27%	4.25%	12.63%	19.10%	-18.04%	-20.28%	-	-
Horiz. %	66.45%	91.36%	87.64%	77.82%	65.34%	79.72%	100.00%	-
PBT	461,596	1,008,431	1,477,811	1,427,120	996,181	971,029	891,337	-10.37%
YoY %	-54.23%	-31.76%	3.55%	43.26%	2.59%	8.94%	-	-
Horiz. %	51.79%	113.14%	165.80%	160.11%	111.76%	108.94%	100.00%	-
Tax	-147,664	-252,478	-383,798	98,236	-217,812	-268,099	-231,242	-7.19%
YoY %	41.51%	34.22%	-490.69%	145.10%	18.76%	-15.94%	-	-
Horiz. %	63.86%	109.18%	165.97%	-42.48%	94.19%	115.94%	100.00%	-
NP	313,932	755,953	1,094,013	1,525,356	778,369	702,930	660,095	-11.64%
YoY %	-58.47%	-30.90%	-28.28%	95.97%	10.73%	6.49%	-	-
Horiz. %	47.56%	114.52%	165.74%	231.08%	117.92%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,336	749,630	1,081,745	1,522,411	775,231	698,307	652,448	-11.49%
YoY %	-58.20%	-30.70%	-28.95%	96.38%	11.02%	7.03%	-	-
Horiz. %	48.02%	114.89%	165.80%	233.34%	118.82%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.99%	25.04%	25.97%	-6.88%	21.86%	27.61%	25.94%	-
YoY %	27.76%	-3.58%	477.47%	-131.47%	-20.83%	6.44%	-	-
Horiz. %	123.32%	96.53%	100.12%	-26.52%	84.27%	106.44%	100.00%	-
Total Cost	21,796,415	29,644,738	28,068,261	24,367,318	20,962,224	25,822,295	32,614,073	-6.49%
YoY %	-26.47%	5.62%	15.19%	16.24%	-18.82%	-20.82%	-	-
Horiz. %	66.83%	90.90%	86.06%	74.71%	64.27%	79.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	5,004,484	4,857,989	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.23%	3.02%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	103.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	606,006	695,417	934,562	775,135	595,474	616,219	551,366	1.58%
YoY %	-12.86%	-25.59%	20.57%	30.17%	-3.37%	11.76%	-	-
Horiz. %	109.91%	126.13%	169.50%	140.58%	108.00%	111.76%	100.00%	-
Div Payout %	193.40%	92.77%	86.39%	50.91%	76.81%	88.24%	84.51%	-
YoY %	108.47%	7.39%	69.69%	-33.72%	-12.95%	4.41%	-	-
Horiz. %	228.85%	109.77%	102.22%	60.24%	90.89%	104.41%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	5,004,484	4,857,989	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.23%	3.02%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	103.02%	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%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	1.42%	2.49%	3.75%	5.89%	3.58%	2.65%	1.98%	-
YoY %	-42.97%	-33.60%	-36.33%	64.53%	35.09%	33.84%	-	-
Horiz. %	71.72%	125.76%	189.39%	297.47%	180.81%	133.84%	100.00%	-
ROE	5.53%	12.47%	18.00%	25.71%	15.01%	13.95%	13.43%	-
YoY %	-55.65%	-30.72%	-29.99%	71.29%	7.60%	3.87%	-	-
Horiz. %	41.18%	92.85%	134.03%	191.44%	111.76%	103.87%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	2,225.60	3,060.10	2,935.44	2,606.33	2,188.38	2,666.05	3,349.34	-6.57%
YoY %	-27.27%	4.25%	12.63%	19.10%	-17.92%	-20.40%	-	-
Horiz. %	66.45%	91.36%	87.64%	77.82%	65.34%	79.60%	100.00%	-
EPS	31.54	75.46	108.89	153.24	78.03	70.19	65.67	-11.49%
YoY %	-58.20%	-30.70%	-28.94%	96.39%	11.17%	6.88%	-	-
Horiz. %	48.03%	114.91%	165.81%	233.35%	118.82%	106.88%	100.00%	-
DPS	61.00	70.00	94.00	78.00	60.00	62.00	55.50	1.58%
YoY %	-12.86%	-25.53%	20.51%	30.00%	-3.23%	11.71%	-	-
Horiz. %	109.91%	126.13%	169.37%	140.54%	108.11%	111.71%	100.00%	-
NAPS	5.70	6.05	6.05	5.96	5.20	5.03	4.89	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.38%	2.86%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	102.86%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,223.35	3,057.00	2,932.46	2,603.68	2,186.16	2,667.29	3,345.94	-6.57%
YoY %	-27.27%	4.25%	12.63%	19.10%	-18.04%	-20.28%	-	-
Horiz. %	66.45%	91.36%	87.64%	77.82%	65.34%	79.72%	100.00%	-
EPS	31.51	75.38	108.78	153.09	77.95	70.22	65.61	-11.49%
YoY %	-58.20%	-30.70%	-28.94%	96.40%	11.01%	7.03%	-	-
Horiz. %	48.03%	114.89%	165.80%	233.33%	118.81%	107.03%	100.00%	-
DPS	60.94	69.93	93.98	77.95	59.88	61.97	55.44	1.58%
YoY %	-12.86%	-25.59%	20.56%	30.18%	-3.37%	11.78%	-	-
Horiz. %	109.92%	126.14%	169.52%	140.60%	108.01%	111.78%	100.00%	-
NAPS	5.6942	6.0439	6.0439	5.954	5.1947	5.0323	4.885	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.23%	3.02%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	103.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	19.74	23.60	26.26	24.32	23.50	21.82	20.00	-
P/RPS	0.89	0.77	0.89	0.93	1.07	0.82	0.60	6.78%
YoY %	15.58%	-13.48%	-4.30%	-13.08%	30.49%	36.67%	-	-
Horiz. %	148.33%	128.33%	148.33%	155.00%	178.33%	136.67%	100.00%	-
P/EPS	62.59	31.28	24.12	15.87	30.12	31.09	30.45	12.74%
YoY %	100.10%	29.68%	51.98%	-47.31%	-3.12%	2.10%	-	-
Horiz. %	205.55%	102.73%	79.21%	52.12%	98.92%	102.10%	100.00%	-
EY	1.60	3.20	4.15	6.30	3.32	3.22	3.28	-11.26%
YoY %	-50.00%	-22.89%	-34.13%	89.76%	3.11%	-1.83%	-	-
Horiz. %	48.78%	97.56%	126.52%	192.07%	101.22%	98.17%	100.00%	-
DY	3.09	2.97	3.58	3.21	2.55	2.84	2.78	1.77%
YoY %	4.04%	-17.04%	11.53%	25.88%	-10.21%	2.16%	-	-
Horiz. %	111.15%	106.83%	128.78%	115.47%	91.73%	102.16%	100.00%	-
P/NAPS	3.46	3.90	4.34	4.08	4.52	4.34	4.09	-2.74%
YoY %	-11.28%	-10.14%	6.37%	-9.73%	4.15%	6.11%	-	-
Horiz. %	84.60%	95.35%	106.11%	99.76%	110.51%	106.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	17/11/20	22/11/19	27/11/18	10/11/17	08/11/16	02/11/15	04/11/14	-
Price	19.50	24.10	27.10	21.60	23.36	22.50	20.50	-
P/RPS	0.88	0.79	0.92	0.83	1.07	0.84	0.61	6.29%
YoY %	11.39%	-14.13%	10.84%	-22.43%	27.38%	37.70%	-	-
Horiz. %	144.26%	129.51%	150.82%	136.07%	175.41%	137.70%	100.00%	-
P/EPS	61.83	31.94	24.89	14.10	29.94	32.06	31.21	12.05%
YoY %	93.58%	28.32%	76.52%	-52.91%	-6.61%	2.72%	-	-
Horiz. %	198.11%	102.34%	79.75%	45.18%	95.93%	102.72%	100.00%	-
EY	1.62	3.13	4.02	7.09	3.34	3.12	3.20	-10.71%
YoY %	-48.24%	-22.14%	-43.30%	112.28%	7.05%	-2.50%	-	-
Horiz. %	50.62%	97.81%	125.62%	221.56%	104.38%	97.50%	100.00%	-
DY	3.13	2.90	3.47	3.61	2.57	2.76	2.71	2.42%
YoY %	7.93%	-16.43%	-3.88%	40.47%	-6.88%	1.85%	-	-
Horiz. %	115.50%	107.01%	128.04%	133.21%	94.83%	101.85%	100.00%	-
P/NAPS	3.42	3.98	4.48	3.62	4.49	4.47	4.19	-3.32%
YoY %	-14.07%	-11.16%	23.76%	-19.38%	0.45%	6.68%	-	-
Horiz. %	81.62%	94.99%	106.92%	86.40%	107.16%	106.68%	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