[PETDAG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.95%
YoY- 91.96%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 27,250,117 17,119,424 7,618,323 22,505,326 15,447,970 10,247,308 5,103,318 205.18%
PBT 893,349 494,208 178,714 740,768 540,961 375,421 285,456 113.80%
Tax -254,153 -134,444 -58,364 -209,537 -147,815 -101,892 -94,292 93.56%
NP 639,196 359,764 120,350 531,231 393,146 273,529 191,164 123.44%
-
NP to SH 632,138 356,173 118,494 529,754 392,563 273,254 191,113 121.83%
-
Tax Rate 28.45% 27.20% 32.66% 28.29% 27.32% 27.14% 33.03% -
Total Cost 26,610,921 16,759,660 7,497,973 21,974,095 15,054,824 9,973,779 4,912,154 208.13%
-
Net Worth 5,801,771 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 1.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 357,643 158,952 49,672 695,417 437,119 238,428 139,083 87.58%
Div Payout % 56.58% 44.63% 41.92% 131.27% 111.35% 87.26% 72.78% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,801,771 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 1.51%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.35% 2.10% 1.58% 2.36% 2.54% 2.67% 3.75% -
ROE 10.90% 6.32% 2.18% 9.49% 6.97% 4.87% 3.37% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,742.97 1,723.22 766.85 2,265.36 1,554.98 1,031.48 513.69 205.19%
EPS 63.60 35.90 11.90 53.30 39.50 27.50 19.20 122.05%
DPS 36.00 16.00 5.00 70.00 44.00 24.00 14.00 87.58%
NAPS 5.84 5.67 5.48 5.62 5.67 5.65 5.71 1.51%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,742.97 1,723.22 766.85 2,265.36 1,554.98 1,031.48 513.69 205.19%
EPS 63.60 35.90 11.90 53.30 39.50 27.50 19.20 122.05%
DPS 36.00 16.00 5.00 70.00 44.00 24.00 14.00 87.58%
NAPS 5.84 5.67 5.48 5.62 5.67 5.65 5.71 1.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 20.02 21.12 20.42 20.60 19.12 18.60 20.04 -
P/RPS 0.73 1.23 2.66 0.91 1.23 1.80 3.90 -67.24%
P/EPS 31.46 58.91 171.20 38.63 48.39 67.62 104.17 -54.95%
EY 3.18 1.70 0.58 2.59 2.07 1.48 0.96 122.05%
DY 1.80 0.76 0.24 3.40 2.30 1.29 0.70 87.58%
P/NAPS 3.43 3.72 3.73 3.67 3.37 3.29 3.51 -1.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 26/05/22 22/02/22 26/11/21 23/08/21 25/05/21 -
Price 22.08 21.94 21.12 19.98 19.90 18.80 18.82 -
P/RPS 0.80 1.27 2.75 0.88 1.28 1.82 3.66 -63.68%
P/EPS 34.70 61.20 177.07 37.47 50.36 68.35 97.83 -49.86%
EY 2.88 1.63 0.56 2.67 1.99 1.46 1.02 99.64%
DY 1.63 0.73 0.24 3.50 2.21 1.28 0.74 69.21%
P/NAPS 3.78 3.87 3.85 3.56 3.51 3.33 3.30 9.46%

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
Post a Comment