[PETDAG] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

22-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -4.0%

YoY- -30.7%

Quarter Report

Quarter 3 FY 2019 Financial Result.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	34,307,474	19,842,778	22,110,347	30,400,691	29,162,274	25,892,674	21,740,593	7.89%
YoY %	72.90%	-10.26%	-27.27%	4.25%	12.63%	19.10%	-	-
Horiz. %	157.80%	91.27%	101.70%	139.83%	134.14%	119.10%	100.00%	-
PBT	1,093,156	656,352	461,596	1,008,431	1,477,811	1,427,120	996,181	1.55%
YoY %	66.55%	42.19%	-54.23%	-31.76%	3.55%	43.26%	-	-
Horiz. %	109.73%	65.89%	46.34%	101.23%	148.35%	143.26%	100.00%	-
Tax	-315,875	-175,562	-147,664	-252,478	-383,798	98,236	-217,812	6.38%
YoY %	-79.92%	-18.89%	41.51%	34.22%	-490.69%	145.10%	-	-
Horiz. %	145.02%	80.60%	67.79%	115.92%	176.21%	-45.10%	100.00%	-
NP	777,281	480,790	313,932	755,953	1,094,013	1,525,356	778,369	-0.02%
YoY %	61.67%	53.15%	-58.47%	-30.90%	-28.28%	95.97%	-	-
Horiz. %	99.86%	61.77%	40.33%	97.12%	140.55%	195.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	769,329	481,778	313,336	749,630	1,081,745	1,522,411	775,231	-0.12%
YoY %	59.69%	53.76%	-58.20%	-30.70%	-28.95%	96.38%	-	-
Horiz. %	99.24%	62.15%	40.42%	96.70%	139.54%	196.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.90%	26.75%	31.99%	25.04%	25.97%	-6.88%	21.86%	-
YoY %	8.04%	-16.38%	27.76%	-3.58%	477.47%	-131.47%	-	-
Horiz. %	132.20%	122.37%	146.34%	114.55%	118.80%	-31.47%	100.00%	-
Total Cost	33,530,193	19,361,988	21,796,415	29,644,738	28,068,261	24,367,318	20,962,224	8.13%
YoY %	73.18%	-11.17%	-26.47%	5.62%	15.19%	16.24%	-	-
Horiz. %	159.96%	92.37%	103.98%	141.42%	133.90%	116.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,801,771	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	615,941	606,006	606,006	695,417	934,562	775,135	595,474	0.56%
YoY %	1.64%	0.00%	-12.86%	-25.59%	20.57%	30.17%	-	-
Horiz. %	103.44%	101.77%	101.77%	116.78%	156.94%	130.17%	100.00%	-
Div Payout %	80.06%	125.79%	193.40%	92.77%	86.39%	50.91%	76.81%	-
YoY %	-36.35%	-34.96%	108.47%	7.39%	69.69%	-33.72%	-	-
Horiz. %	104.23%	163.77%	251.79%	120.78%	112.47%	66.28%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	5,801,771	5,632,884	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	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%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	2.27%	2.42%	1.42%	2.49%	3.75%	5.89%	3.58%	-
YoY %	-6.20%	70.42%	-42.97%	-33.60%	-36.33%	64.53%	-	-
Horiz. %	63.41%	67.60%	39.66%	69.55%	104.75%	164.53%	100.00%	-
ROE	13.26%	8.55%	5.53%	12.47%	18.00%	25.71%	15.01%	-
YoY %	55.09%	54.61%	-55.65%	-30.72%	-29.99%	71.29%	-	-
Horiz. %	88.34%	56.96%	36.84%	83.08%	119.92%	171.29%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	3,453.35	1,997.35	2,225.60	3,060.10	2,935.44	2,606.33	2,188.38	7.89%
YoY %	72.90%	-10.26%	-27.27%	4.25%	12.63%	19.10%	-	-
Horiz. %	157.80%	91.27%	101.70%	139.83%	134.14%	119.10%	100.00%	-
EPS	77.44	48.50	31.54	75.46	108.89	153.24	78.03	-0.12%
YoY %	59.67%	53.77%	-58.20%	-30.70%	-28.94%	96.39%	-	-
Horiz. %	99.24%	62.16%	40.42%	96.71%	139.55%	196.39%	100.00%	-
DPS	62.00	61.00	61.00	70.00	94.00	78.00	60.00	0.54%
YoY %	1.64%	0.00%	-12.86%	-25.53%	20.51%	30.00%	-	-
Horiz. %	103.33%	101.67%	101.67%	116.67%	156.67%	130.00%	100.00%	-
NAPS	5.84	5.67	5.70	6.05	6.05	5.96	5.20	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,453.35	1,997.35	2,225.60	3,060.10	2,935.44	2,606.33	2,188.38	7.89%
YoY %	72.90%	-10.26%	-27.27%	4.25%	12.63%	19.10%	-	-
Horiz. %	157.80%	91.27%	101.70%	139.83%	134.14%	119.10%	100.00%	-
EPS	77.44	48.50	31.54	75.46	108.89	153.24	78.03	-0.12%
YoY %	59.67%	53.77%	-58.20%	-30.70%	-28.94%	96.39%	-	-
Horiz. %	99.24%	62.16%	40.42%	96.71%	139.55%	196.39%	100.00%	-
DPS	62.00	61.00	61.00	70.00	94.00	78.00	60.00	0.54%
YoY %	1.64%	0.00%	-12.86%	-25.53%	20.51%	30.00%	-	-
Horiz. %	103.33%	101.67%	101.67%	116.67%	156.67%	130.00%	100.00%	-
NAPS	5.84	5.67	5.70	6.05	6.05	5.96	5.20	1.95%
YoY %	3.00%	-0.53%	-5.79%	0.00%	1.51%	14.62%	-	-
Horiz. %	112.31%	109.04%	109.62%	116.35%	116.35%	114.62%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	20.02	19.12	19.74	23.60	26.26	24.32	23.50	-
P/RPS	0.58	0.96	0.89	0.77	0.89	0.93	1.07	-9.69%
YoY %	-39.58%	7.87%	15.58%	-13.48%	-4.30%	-13.08%	-	-
Horiz. %	54.21%	89.72%	83.18%	71.96%	83.18%	86.92%	100.00%	-
P/EPS	25.85	39.43	62.59	31.28	24.12	15.87	30.12	-2.51%
YoY %	-34.44%	-37.00%	100.10%	29.68%	51.98%	-47.31%	-	-
Horiz. %	85.82%	130.91%	207.80%	103.85%	80.08%	52.69%	100.00%	-
EY	3.87	2.54	1.60	3.20	4.15	6.30	3.32	2.58%
YoY %	52.36%	58.75%	-50.00%	-22.89%	-34.13%	89.76%	-	-
Horiz. %	116.57%	76.51%	48.19%	96.39%	125.00%	189.76%	100.00%	-
DY	3.10	3.19	3.09	2.97	3.58	3.21	2.55	3.30%
YoY %	-2.82%	3.24%	4.04%	-17.04%	11.53%	25.88%	-	-
Horiz. %	121.57%	125.10%	121.18%	116.47%	140.39%	125.88%	100.00%	-
P/NAPS	3.43	3.37	3.46	3.90	4.34	4.08	4.52	-4.49%
YoY %	1.78%	-2.60%	-11.28%	-10.14%	6.37%	-9.73%	-	-
Horiz. %	75.88%	74.56%	76.55%	86.28%	96.02%	90.27%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	26/11/21	17/11/20	22/11/19	27/11/18	10/11/17	08/11/16	-
Price	22.08	19.90	19.50	24.10	27.10	21.60	23.36	-
P/RPS	0.64	1.00	0.88	0.79	0.92	0.83	1.07	-8.20%
YoY %	-36.00%	13.64%	11.39%	-14.13%	10.84%	-22.43%	-	-
Horiz. %	59.81%	93.46%	82.24%	73.83%	85.98%	77.57%	100.00%	-
P/EPS	28.51	41.03	61.83	31.94	24.89	14.10	29.94	-0.81%
YoY %	-30.51%	-33.64%	93.58%	28.32%	76.52%	-52.91%	-	-
Horiz. %	95.22%	137.04%	206.51%	106.68%	83.13%	47.09%	100.00%	-
EY	3.51	2.44	1.62	3.13	4.02	7.09	3.34	0.83%
YoY %	43.85%	50.62%	-48.24%	-22.14%	-43.30%	112.28%	-	-
Horiz. %	105.09%	73.05%	48.50%	93.71%	120.36%	212.28%	100.00%	-
DY	2.81	3.07	3.13	2.90	3.47	3.61	2.57	1.49%
YoY %	-8.47%	-1.92%	7.93%	-16.43%	-3.88%	40.47%	-	-
Horiz. %	109.34%	119.46%	121.79%	112.84%	135.02%	140.47%	100.00%	-
P/NAPS	3.78	3.51	3.42	3.98	4.48	3.62	4.49	-2.82%
YoY %	7.69%	2.63%	-14.07%	-11.16%	23.76%	-19.38%	-	-
Horiz. %	84.19%	78.17%	76.17%	88.64%	99.78%	80.62%	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 - 07 June 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

293

HLIND

HONG LEONG INDUSTRIES BHD

288

JCY

JCY INTERNATIONAL BERHAD

238

GENTING

GENTING BHD

224

PBBANK

PUBLIC BANK BHD

177

TOPGLOV

TOP GLOVE CORPORATION BHD

174

MAYBANK

MALAYAN BANKING BHD

152

GENM

GENTING MALAYSIA BERHAD

148

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HUBLINE

0.055

+0.015

86,248,800

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

YNHPROP

0.675

+0.035

47,212,900

WIDAD

0.085

+0.005

46,147,000

JAKS

0.17

+0.015

44,068,500

JCY

0.66

+0.02

32,444,300

KGW

0.25

+0.025

31,067,600

SIAB

0.17

+0.035

27,431,700

More active Stocks

HENGYUAN

2.99

+0.19

857,100

VITROX

4.14

+0.17

344,800

PETRONM

5.16

+0.16

229,600

KSENG

6.07

+0.13

45,900

KOTRA

4.48

+0.11

1,300

SMI

0.695

+0.105

2,847,900

VSTECS

3.92

+0.09

510,500

CRESNDO

3.84

+0.09

235,000

PARAGON

3.69

+0.09

4,200

KUB

0.85

+0.08

2,566,600

More gainer Stocks

NESTLE

124.00

-1.50

2,100

DLADY

38.00

-0.42

3,700

PETDAG

18.38

-0.20

29,900

NIKKEI-HD

1.16

-0.15

11,500

KUAISHO-C17

0.08

-0.12

58,800

TOMEI

1.78

-0.10

983,300

SAM

6.37

-0.10

16,000

PPB

14.72

-0.10

13,700

AMWAY

7.20

-0.09

25,400

KUAISHO-C16

0.01

-0.085

20,000

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