[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	2,225.60	3,060.10	2,935.44	2,606.33	2,188.38	2,670.00	3,349.34	-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	31.54	75.46	108.89	153.24	78.03	70.29	65.67	-11.49%
YoY %	-58.20%	-30.70%	-28.94%	96.39%	11.01%	7.04%	-	-
Horiz. %	48.03%	114.91%	165.81%	233.35%	118.82%	107.04%	100.00%	-
DPS	61.00	70.00	94.00	78.00	60.00	62.03	55.50	1.58%
YoY %	-12.86%	-25.53%	20.51%	30.00%	-3.27%	11.77%	-	-
Horiz. %	109.91%	126.13%	169.37%	140.54%	108.11%	111.77%	100.00%	-
NAPS	5.70	6.05	6.05	5.96	5.20	5.0375	4.89	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

466

RANHILL

RANHILL UTILITIES BERHAD

418

MPI

MALAYSIAN PACIFIC INDUSTRIES

301

HLIND

HONG LEONG INDUSTRIES BHD

289

PTRANS

PERAK TRANSIT BERHAD

276

DNEX

DAGANG NEXCHANGE BERHAD

274

JCY

JCY INTERNATIONAL BERHAD

260

GENTING

GENTING BHD

202

YTL

YTL CORPORATION BHD

196

Daily Stocks

HSI-CXG

0.11

-0.02

194,906,800

KENERGY

0.47

+0.17

112,579,900

HSI-HUZ

0.25

+0.025

85,362,400

REVENUE

0.225

-0.01

74,547,500

EPICON

0.265

-0.135

59,623,400

AHB

0.125

-0.025

47,439,600

VELESTO

0.28

0.00

34,064,200

YTLPOWR-C53

0.28

+0.04

32,863,300

SNS

0.605

-0.02

31,005,500

DNEX

0.45

-0.01

29,355,000

More active Stocks

MPI

39.62

+0.74

96,400

PARAGON

3.69

+0.23

109,000

YTLPOWR

5.22

+0.22

12,204,700

KENERGY

0.47

+0.17

112,579,900

KOBAY

2.29

+0.16

7,637,900

KGB

3.22

+0.16

2,173,400

KGB-WB

1.83

+0.13

1,505,200

ORIENT

6.85

+0.13

705,400

ORIENT

6.85

+0.13

705,400

YTLPOWR-C36

1.18

+0.12

30,500

More gainer Stocks

DLADY

34.78

-0.64

4,800

LAGENDA

1.17

-0.49

27,320,900

NESTLE

127.60

-0.30

2,100

KLK

21.74

-0.24

340,400

UTDPLT

25.16

-0.18

78,200

BKAWAN

19.80

-0.18

5,700

ALLIANZ

22.30

-0.16

8,900

SYNERGY

1.47

-0.14

1,424,800

CARLSBG

19.34

-0.14

72,300

ARKA

2.10

-0.14

2,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More