[PETDAG] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

18-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -45.16%

YoY- -13.7%

Quarter Report

Quarter 1 FY2018 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	30,068,753	29,556,565	28,696,256	28,280,464	26,737,860	26,324,013	26,383,088	9.08%
YoY %	1.73%	3.00%	1.47%	5.77%	1.57%	-0.22%	-	-
Horiz. %	113.97%	112.03%	108.77%	107.19%	101.34%	99.78%	100.00%	-
PBT	1,177,026	1,475,866	1,430,828	1,164,628	1,437,857	1,422,596	1,307,642	-6.75%
YoY %	-20.25%	3.15%	22.86%	-19.00%	1.07%	8.79%	-	-
Horiz. %	90.01%	112.86%	109.42%	89.06%	109.96%	108.79%	100.00%	-
Tax	-315,567	-390,561	-345,102	-283,304	107,112	263,988	-302,874	2.76%
YoY %	19.20%	-13.17%	-21.81%	-364.49%	-59.43%	187.16%	-	-
Horiz. %	104.19%	128.95%	113.94%	93.54%	-35.37%	-87.16%	100.00%	-
NP	861,459	1,085,305	1,085,726	881,324	1,544,969	1,686,584	1,004,768	-9.72%
YoY %	-20.63%	-0.04%	23.19%	-42.96%	-8.40%	67.86%	-	-
Horiz. %	85.74%	108.02%	108.06%	87.71%	153.76%	167.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	849,849	1,070,889	1,065,794	873,912	1,593,496	1,681,228	998,390	-10.15%
YoY %	-20.64%	0.48%	21.96%	-45.16%	-5.22%	68.39%	-	-
Horiz. %	85.12%	107.26%	106.75%	87.53%	159.61%	168.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.81%	26.46%	24.12%	24.33%	-7.45%	-18.56%	23.16%	-
YoY %	1.32%	9.70%	-0.86%	426.58%	59.86%	-180.14%	-	-
Horiz. %	115.76%	114.25%	104.15%	105.05%	-32.17%	-80.14%	100.00%	-
Total Cost	29,207,294	28,471,260	27,610,530	27,399,140	25,192,891	24,637,429	25,378,320	9.79%
YoY %	2.59%	3.12%	0.77%	8.76%	2.25%	-2.92%	-	-
Horiz. %	115.09%	112.19%	108.80%	107.96%	99.27%	97.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,901,116	6,010,396	5,891,182	5,722,295	6,009,282	5,920,985	5,344,782	6.80%
YoY %	-1.82%	2.02%	2.95%	-4.78%	1.49%	10.78%	-	-
Horiz. %	110.41%	112.45%	110.22%	107.06%	112.43%	110.78%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	695,417	596,072	576,203	516,596	965,066	635,810	556,334	15.99%
YoY %	16.67%	3.45%	11.54%	-46.47%	51.79%	14.29%	-	-
Horiz. %	125.00%	107.14%	103.57%	92.86%	173.47%	114.29%	100.00%	-
Div Payout %	81.83%	55.66%	54.06%	59.11%	60.56%	37.82%	55.72%	-
YoY %	47.02%	2.96%	-8.54%	-2.39%	60.13%	-32.12%	-	-
Horiz. %	146.86%	99.89%	97.02%	106.08%	108.69%	67.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	5,901,116	6,010,396	5,891,182	5,722,295	6,009,282	5,920,985	5,344,782	6.80%
YoY %	-1.82%	2.02%	2.95%	-4.78%	1.49%	10.78%	-	-
Horiz. %	110.41%	112.45%	110.22%	107.06%	112.43%	110.78%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	2.86%	3.67%	3.78%	3.12%	5.78%	6.41%	3.81%	-
YoY %	-22.07%	-2.91%	21.15%	-46.02%	-9.83%	68.24%	-	-
Horiz. %	75.07%	96.33%	99.21%	81.89%	151.71%	168.24%	100.00%	-
ROE	14.40%	17.82%	18.09%	15.27%	26.52%	28.39%	18.68%	-
YoY %	-19.19%	-1.49%	18.47%	-42.42%	-6.59%	51.98%	-	-
Horiz. %	77.09%	95.40%	96.84%	81.75%	141.97%	151.98%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	3,026.69	2,975.13	2,888.53	2,846.68	2,687.45	2,649.75	2,655.69	9.08%
YoY %	1.73%	3.00%	1.47%	5.92%	1.42%	-0.22%	-	-
Horiz. %	113.97%	112.03%	108.77%	107.19%	101.20%	99.78%	100.00%	-
EPS	85.50	107.73	107.20	88.00	155.00	169.20	100.40	-10.12%
YoY %	-20.63%	0.49%	21.82%	-43.23%	-8.39%	68.53%	-	-
Horiz. %	85.16%	107.30%	106.77%	87.65%	154.38%	168.53%	100.00%	-
DPS	70.00	60.00	58.00	52.00	97.00	64.00	56.00	15.99%
YoY %	16.67%	3.45%	11.54%	-46.39%	51.56%	14.29%	-	-
Horiz. %	125.00%	107.14%	103.57%	92.86%	173.21%	114.29%	100.00%	-
NAPS	5.94	6.05	5.93	5.76	6.04	5.96	5.38	6.80%
YoY %	-1.82%	2.02%	2.95%	-4.64%	1.34%	10.78%	-	-
Horiz. %	110.41%	112.45%	110.22%	107.06%	112.27%	110.78%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	3,026.69	2,975.13	2,888.53	2,846.68	2,691.40	2,649.75	2,655.69	9.08%
YoY %	1.73%	3.00%	1.47%	5.77%	1.57%	-0.22%	-	-
Horiz. %	113.97%	112.03%	108.77%	107.19%	101.34%	99.78%	100.00%	-
EPS	85.50	107.73	107.20	88.00	160.40	169.20	100.40	-10.12%
YoY %	-20.63%	0.49%	21.82%	-45.14%	-5.20%	68.53%	-	-
Horiz. %	85.16%	107.30%	106.77%	87.65%	159.76%	168.53%	100.00%	-
DPS	70.00	60.00	58.00	52.00	97.14	64.00	56.00	15.99%
YoY %	16.67%	3.45%	11.54%	-46.47%	51.78%	14.29%	-	-
Horiz. %	125.00%	107.14%	103.57%	92.86%	173.46%	114.29%	100.00%	-
NAPS	5.94	6.05	5.93	5.76	6.0489	5.96	5.38	6.80%
YoY %	-1.82%	2.02%	2.95%	-4.78%	1.49%	10.78%	-	-
Horiz. %	110.41%	112.45%	110.22%	107.06%	112.43%	110.78%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	26.50	26.26	24.80	24.88	24.26	24.32	24.10	-
P/RPS	0.88	0.88	0.86	0.87	0.90	0.92	0.91	-2.20%
YoY %	0.00%	2.33%	-1.15%	-3.33%	-2.17%	1.10%	-	-
Horiz. %	96.70%	96.70%	94.51%	95.60%	98.90%	101.10%	100.00%	-
P/EPS	30.98	24.36	23.12	28.28	15.15	14.37	23.98	18.56%
YoY %	27.18%	5.36%	-18.25%	86.67%	5.43%	-40.08%	-	-
Horiz. %	129.19%	101.58%	96.41%	117.93%	63.18%	59.92%	100.00%	-
EY	3.23	4.10	4.33	3.54	6.60	6.96	4.17	-15.61%
YoY %	-21.22%	-5.31%	22.32%	-46.36%	-5.17%	66.91%	-	-
Horiz. %	77.46%	98.32%	103.84%	84.89%	158.27%	166.91%	100.00%	-
DY	2.64	2.28	2.34	2.09	4.00	2.63	2.32	8.97%
YoY %	15.79%	-2.56%	11.96%	-47.75%	52.09%	13.36%	-	-
Horiz. %	113.79%	98.28%	100.86%	90.09%	172.41%	113.36%	100.00%	-
P/NAPS	4.46	4.34	4.18	4.32	4.02	4.08	4.48	-0.29%
YoY %	2.76%	3.83%	-3.24%	7.46%	-1.47%	-8.93%	-	-
Horiz. %	99.55%	96.87%	93.30%	96.43%	89.73%	91.07%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	27/11/18	20/08/18	18/05/18	26/02/18	10/11/17	21/08/17	-
Price	26.80	27.10	26.90	26.28	25.70	21.60	24.00	-
P/RPS	0.89	0.91	0.93	0.92	0.96	0.82	0.90	-0.74%
YoY %	-2.20%	-2.15%	1.09%	-4.17%	17.07%	-8.89%	-	-
Horiz. %	98.89%	101.11%	103.33%	102.22%	106.67%	91.11%	100.00%	-
P/EPS	31.33	25.14	25.07	29.87	16.05	12.76	23.88	19.78%
YoY %	24.62%	0.28%	-16.07%	86.11%	25.78%	-46.57%	-	-
Horiz. %	131.20%	105.28%	104.98%	125.08%	67.21%	53.43%	100.00%	-
EY	3.19	3.98	3.99	3.35	6.23	7.83	4.19	-16.58%
YoY %	-19.85%	-0.25%	19.10%	-46.23%	-20.43%	86.87%	-	-
Horiz. %	76.13%	94.99%	95.23%	79.95%	148.69%	186.87%	100.00%	-
DY	2.61	2.21	2.16	1.98	3.77	2.96	2.33	7.83%
YoY %	18.10%	2.31%	9.09%	-47.48%	27.36%	27.04%	-	-
Horiz. %	112.02%	94.85%	92.70%	84.98%	161.80%	127.04%	100.00%	-
P/NAPS	4.51	4.48	4.54	4.56	4.25	3.62	4.46	0.74%
YoY %	0.67%	-1.32%	-0.44%	7.29%	17.40%	-18.83%	-	-
Horiz. %	101.12%	100.45%	101.79%	102.24%	95.29%	81.17%	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