[PETDAG] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 3.57%

YoY- 21.75%

Quarter Report

Quarter 1 FY2017 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	29,761,576	30,084,542	27,264,250	23,525,743	23,900,199	30,148,622	33,016,514	-1.71%
YoY %	-1.07%	10.34%	15.89%	-1.57%	-20.73%	-8.69%	-	-
Horiz. %	90.14%	91.12%	82.58%	71.25%	72.39%	91.31%	100.00%	-
PBT	727,459	1,268,856	1,417,602	1,227,794	1,096,419	769,952	1,005,609	-5.24%
YoY %	-42.67%	-10.49%	15.46%	11.98%	42.40%	-23.43%	-	-
Horiz. %	72.34%	126.18%	140.97%	122.09%	109.03%	76.57%	100.00%	-
Tax	-211,107	-334,142	93,096	-247,699	-288,348	-211,466	-268,807	-3.94%
YoY %	36.82%	-458.92%	137.58%	14.10%	-36.36%	21.33%	-	-
Horiz. %	78.53%	124.31%	-34.63%	92.15%	107.27%	78.67%	100.00%	-
NP	516,352	934,714	1,510,698	980,095	808,071	558,486	736,802	-5.74%
YoY %	-44.76%	-38.13%	54.14%	21.29%	44.69%	-24.20%	-	-
Horiz. %	70.08%	126.86%	205.03%	133.02%	109.67%	75.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	508,917	922,569	1,504,823	978,358	803,609	552,261	729,736	-5.82%
YoY %	-44.84%	-38.69%	53.81%	21.75%	45.51%	-24.32%	-	-
Horiz. %	69.74%	126.43%	206.21%	134.07%	110.12%	75.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.02%	26.33%	-6.57%	20.17%	26.30%	27.46%	26.73%	-
YoY %	10.22%	500.76%	-132.57%	-23.31%	-4.22%	2.73%	-	-
Horiz. %	108.57%	98.50%	-24.58%	75.46%	98.39%	102.73%	100.00%	-
Total Cost	29,245,224	29,149,828	25,753,552	22,545,648	23,092,128	29,590,136	32,279,712	-1.63%
YoY %	0.33%	13.19%	14.23%	-2.37%	-21.96%	-8.33%	-	-
Horiz. %	90.60%	90.30%	79.78%	69.84%	71.54%	91.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,553,408	5,871,312	5,722,295	5,255,371	4,957,335	4,748,710	476,857,920	-52.35%
YoY %	-5.41%	2.60%	8.88%	6.01%	4.39%	-99.00%	-	-
Horiz. %	1.16%	1.23%	1.20%	1.10%	1.04%	1.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	745,090	715,286	954,431	715,286	595,680	596,072	640,777	2.54%
YoY %	4.17%	-25.06%	33.43%	20.08%	-0.07%	-6.98%	-	-
Horiz. %	116.28%	111.63%	148.95%	111.63%	92.96%	93.02%	100.00%	-
Div Payout %	146.41%	77.53%	63.42%	73.11%	74.13%	107.93%	87.81%	-
YoY %	88.84%	22.25%	-13.25%	-1.38%	-31.32%	22.91%	-	-
Horiz. %	166.73%	88.29%	72.22%	83.26%	84.42%	122.91%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	5,553,408	5,871,312	5,722,295	5,255,371	4,957,335	4,748,710	476,857,920	-52.35%
YoY %	-5.41%	2.60%	8.88%	6.01%	4.39%	-99.00%	-	-
Horiz. %	1.16%	1.23%	1.20%	1.10%	1.04%	1.00%	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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	1.73%	3.11%	5.54%	4.17%	3.38%	1.85%	2.23%	-
YoY %	-44.37%	-43.86%	32.85%	23.37%	82.70%	-17.04%	-	-
Horiz. %	77.58%	139.46%	248.43%	187.00%	151.57%	82.96%	100.00%	-
ROE	9.16%	15.71%	26.30%	18.62%	16.21%	11.63%	0.15%	-
YoY %	-41.69%	-40.27%	41.25%	14.87%	39.38%	7,653.33%	-	-
Horiz. %	6,106.67%	10,473.33%	17,533.33%	12,413.33%	10,806.67%	7,753.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	2,995.77	3,028.28	2,744.39	2,368.08	2,405.77	3,034.73	3,323.41	-1.71%
YoY %	-1.07%	10.34%	15.89%	-1.57%	-20.73%	-8.69%	-	-
Horiz. %	90.14%	91.12%	82.58%	71.25%	72.39%	91.31%	100.00%	-
EPS	51.23	92.86	151.47	98.48	80.89	55.59	73.45	-5.82%
YoY %	-44.83%	-38.69%	53.81%	21.75%	45.51%	-24.32%	-	-
Horiz. %	69.75%	126.43%	206.22%	134.08%	110.13%	75.68%	100.00%	-
DPS	75.00	72.00	96.00	72.00	60.00	60.00	64.50	2.54%
YoY %	4.17%	-25.00%	33.33%	20.00%	0.00%	-6.98%	-	-
Horiz. %	116.28%	111.63%	148.84%	111.63%	93.02%	93.02%	100.00%	-
NAPS	5.59	5.91	5.76	5.29	4.99	4.78	480.00	-52.35%
YoY %	-5.41%	2.60%	8.88%	6.01%	4.39%	-99.00%	-	-
Horiz. %	1.16%	1.23%	1.20%	1.10%	1.04%	1.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	2,995.77	3,028.28	2,744.39	2,368.08	2,405.77	3,034.73	3,323.41	-1.71%
YoY %	-1.07%	10.34%	15.89%	-1.57%	-20.73%	-8.69%	-	-
Horiz. %	90.14%	91.12%	82.58%	71.25%	72.39%	91.31%	100.00%	-
EPS	51.23	92.86	151.47	98.48	80.89	55.59	73.45	-5.82%
YoY %	-44.83%	-38.69%	53.81%	21.75%	45.51%	-24.32%	-	-
Horiz. %	69.75%	126.43%	206.22%	134.08%	110.13%	75.68%	100.00%	-
DPS	75.00	72.00	96.00	72.00	60.00	60.00	64.50	2.54%
YoY %	4.17%	-25.00%	33.33%	20.00%	0.00%	-6.98%	-	-
Horiz. %	116.28%	111.63%	148.84%	111.63%	93.02%	93.02%	100.00%	-
NAPS	5.59	5.91	5.76	5.29	4.99	4.78	480.00	-52.35%
YoY %	-5.41%	2.60%	8.88%	6.01%	4.39%	-99.00%	-	-
Horiz. %	1.16%	1.23%	1.20%	1.10%	1.04%	1.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	21.16	25.00	24.88	24.00	24.10	20.00	30.70	-
P/RPS	0.71	0.83	0.91	1.01	1.00	0.66	0.92	-4.22%
YoY %	-14.46%	-8.79%	-9.90%	1.00%	51.52%	-28.26%	-	-
Horiz. %	77.17%	90.22%	98.91%	109.78%	108.70%	71.74%	100.00%	-
P/EPS	41.31	26.92	16.43	24.37	29.79	35.98	41.79	-0.19%
YoY %	53.45%	63.85%	-32.58%	-18.19%	-17.20%	-13.90%	-	-
Horiz. %	98.85%	64.42%	39.32%	58.32%	71.28%	86.10%	100.00%	-
EY	2.42	3.71	6.09	4.10	3.36	2.78	2.39	0.20%
YoY %	-34.77%	-39.08%	48.54%	22.02%	20.86%	16.32%	-	-
Horiz. %	101.26%	155.23%	254.81%	171.55%	140.59%	116.32%	100.00%	-
DY	3.54	2.88	3.86	3.00	2.49	3.00	2.10	9.08%
YoY %	22.92%	-25.39%	28.67%	20.48%	-17.00%	42.86%	-	-
Horiz. %	168.57%	137.14%	183.81%	142.86%	118.57%	142.86%	100.00%	-
P/NAPS	3.79	4.23	4.32	4.54	4.83	4.18	0.06	99.43%
YoY %	-10.40%	-2.08%	-4.85%	-6.00%	15.55%	6,866.67%	-	-
Horiz. %	6,316.67%	7,050.00%	7,200.00%	7,566.67%	8,050.00%	6,966.67%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	19/05/20	28/05/19	18/05/18	18/05/17	11/05/16	11/05/15	06/05/14	-
Price	20.24	24.72	26.28	24.08	22.70	21.64	30.24	-
P/RPS	0.68	0.82	0.96	1.02	0.94	0.71	0.91	-4.73%
YoY %	-17.07%	-14.58%	-5.88%	8.51%	32.39%	-21.98%	-	-
Horiz. %	74.73%	90.11%	105.49%	112.09%	103.30%	78.02%	100.00%	-
P/EPS	39.51	26.62	17.35	24.45	28.06	38.93	41.17	-0.68%
YoY %	48.42%	53.43%	-29.04%	-12.87%	-27.92%	-5.44%	-	-
Horiz. %	95.97%	64.66%	42.14%	59.39%	68.16%	94.56%	100.00%	-
EY	2.53	3.76	5.76	4.09	3.56	2.57	2.43	0.67%
YoY %	-32.71%	-34.72%	40.83%	14.89%	38.52%	5.76%	-	-
Horiz. %	104.12%	154.73%	237.04%	168.31%	146.50%	105.76%	100.00%	-
DY	3.71	2.91	3.65	2.99	2.64	2.77	2.13	9.68%
YoY %	27.49%	-20.27%	22.07%	13.26%	-4.69%	30.05%	-	-
Horiz. %	174.18%	136.62%	171.36%	140.38%	123.94%	130.05%	100.00%	-
P/NAPS	3.62	4.18	4.56	4.55	4.55	4.53	0.06	97.91%
YoY %	-13.40%	-8.33%	0.22%	0.00%	0.44%	7,450.00%	-	-
Horiz. %	6,033.33%	6,966.67%	7,600.00%	7,583.33%	7,583.33%	7,550.00%	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 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

952

HLIND

HONG LEONG INDUSTRIES BHD

896

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

423

GENTING

GENTING BHD

382

YTLPOWR

YTL POWER INTERNATIONAL BHD

365

JCY

JCY INTERNATIONAL BERHAD

343

GENM

GENTING MALAYSIA BERHAD

298

UCHITEC

UCHI TECHNOLOGIES BHD

297

MAYBANK

MALAYAN BANKING BHD

267

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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