[PETDAG] QoQ TTM Result on 30-Jun-2020 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -33.26%

YoY- -56.5%

Quarter Report

Quarter 2 FY 2020 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	17,260,354	18,710,946	22,110,347	25,087,097	29,761,576	30,293,571	30,400,691	-31.41%
YoY %	-7.75%	-15.37%	-11.87%	-15.71%	-1.76%	-0.35%	-	-
Horiz. %	56.78%	61.55%	72.73%	82.52%	97.90%	99.65%	100.00%	-
PBT	690,303	386,419	461,596	490,997	727,459	1,128,873	1,008,431	-22.31%
YoY %	78.64%	-16.29%	-5.99%	-32.51%	-35.56%	11.94%	-	-
Horiz. %	68.45%	38.32%	45.77%	48.69%	72.14%	111.94%	100.00%	-
Tax	-199,027	-114,007	-147,664	-147,353	-211,107	-291,237	-252,478	-14.65%
YoY %	-74.57%	22.79%	-0.21%	30.20%	27.51%	-15.35%	-	-
Horiz. %	78.83%	45.16%	58.49%	58.36%	83.61%	115.35%	100.00%	-
NP	491,276	272,412	313,932	343,644	516,352	837,636	755,953	-24.95%
YoY %	80.34%	-13.23%	-8.65%	-33.45%	-38.36%	10.81%	-	-
Horiz. %	64.99%	36.04%	41.53%	45.46%	68.30%	110.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	496,498	275,962	313,336	339,676	508,917	829,536	749,630	-23.99%
YoY %	79.92%	-11.93%	-7.75%	-33.26%	-38.65%	10.66%	-	-
Horiz. %	66.23%	36.81%	41.80%	45.31%	67.89%	110.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.83%	29.50%	31.99%	30.01%	29.02%	25.80%	25.04%	-
YoY %	-2.27%	-7.78%	6.60%	3.41%	12.48%	3.04%	-	-
Horiz. %	115.14%	117.81%	127.76%	119.85%	115.89%	103.04%	100.00%	-
Total Cost	16,769,078	18,438,534	21,796,415	24,743,453	29,245,224	29,455,935	29,644,738	-31.57%
YoY %	-9.05%	-15.41%	-11.91%	-15.39%	-0.72%	-0.64%	-	-
Horiz. %	56.57%	62.20%	73.53%	83.47%	98.65%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,672,622	5,642,818	5,662,687	5,503,735	5,553,408	5,980,593	6,010,396	-3.77%
YoY %	0.53%	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	-	-
Horiz. %	94.38%	93.88%	94.21%	91.57%	92.40%	99.50%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	466,923	377,512	606,006	655,679	745,090	844,435	695,417	-23.30%
YoY %	23.68%	-37.70%	-7.58%	-12.00%	-11.76%	21.43%	-	-
Horiz. %	67.14%	54.29%	87.14%	94.29%	107.14%	121.43%	100.00%	-
Div Payout %	94.04%	136.80%	193.40%	193.03%	146.41%	101.80%	92.77%	-
YoY %	-31.26%	-29.27%	0.19%	31.84%	43.82%	9.73%	-	-
Horiz. %	101.37%	147.46%	208.47%	208.07%	157.82%	109.73%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	5,672,622	5,642,818	5,662,687	5,503,735	5,553,408	5,980,593	6,010,396	-3.77%
YoY %	0.53%	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	-	-
Horiz. %	94.38%	93.88%	94.21%	91.57%	92.40%	99.50%	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%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	2.85%	1.46%	1.42%	1.37%	1.73%	2.77%	2.49%	-
YoY %	95.21%	2.82%	3.65%	-20.81%	-37.55%	11.24%	-	-
Horiz. %	114.46%	58.63%	57.03%	55.02%	69.48%	111.24%	100.00%	-
ROE	8.75%	4.89%	5.53%	6.17%	9.16%	13.87%	12.47%	-
YoY %	78.94%	-11.57%	-10.37%	-32.64%	-33.96%	11.23%	-	-
Horiz. %	70.17%	39.21%	44.35%	49.48%	73.46%	111.23%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	1,737.41	1,883.42	2,225.60	2,525.24	2,995.77	3,049.32	3,060.10	-31.41%
YoY %	-7.75%	-15.37%	-11.87%	-15.71%	-1.76%	-0.35%	-	-
Horiz. %	56.78%	61.55%	72.73%	82.52%	97.90%	99.65%	100.00%	-
EPS	49.98	27.78	31.54	34.19	51.23	83.50	75.46	-23.99%
YoY %	79.91%	-11.92%	-7.75%	-33.26%	-38.65%	10.65%	-	-
Horiz. %	66.23%	36.81%	41.80%	45.31%	67.89%	110.65%	100.00%	-
DPS	47.00	38.00	61.00	66.00	75.00	85.00	70.00	-23.30%
YoY %	23.68%	-37.70%	-7.58%	-12.00%	-11.76%	21.43%	-	-
Horiz. %	67.14%	54.29%	87.14%	94.29%	107.14%	121.43%	100.00%	-
NAPS	5.71	5.68	5.70	5.54	5.59	6.02	6.05	-3.77%
YoY %	0.53%	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	-	-
Horiz. %	94.38%	93.88%	94.21%	91.57%	92.40%	99.50%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	1,737.41	1,883.42	2,225.60	2,525.24	2,995.77	3,049.32	3,060.10	-31.41%
YoY %	-7.75%	-15.37%	-11.87%	-15.71%	-1.76%	-0.35%	-	-
Horiz. %	56.78%	61.55%	72.73%	82.52%	97.90%	99.65%	100.00%	-
EPS	49.98	27.78	31.54	34.19	51.23	83.50	75.46	-23.99%
YoY %	79.91%	-11.92%	-7.75%	-33.26%	-38.65%	10.65%	-	-
Horiz. %	66.23%	36.81%	41.80%	45.31%	67.89%	110.65%	100.00%	-
DPS	47.00	38.00	61.00	66.00	75.00	85.00	70.00	-23.30%
YoY %	23.68%	-37.70%	-7.58%	-12.00%	-11.76%	21.43%	-	-
Horiz. %	67.14%	54.29%	87.14%	94.29%	107.14%	121.43%	100.00%	-
NAPS	5.71	5.68	5.70	5.54	5.59	6.02	6.05	-3.77%
YoY %	0.53%	-0.35%	2.89%	-0.89%	-7.14%	-0.50%	-	-
Horiz. %	94.38%	93.88%	94.21%	91.57%	92.40%	99.50%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	20.04	21.40	19.74	20.60	21.16	23.10	23.60	-
P/RPS	1.15	1.14	0.89	0.82	0.71	0.76	0.77	30.62%
YoY %	0.88%	28.09%	8.54%	15.49%	-6.58%	-1.30%	-	-
Horiz. %	149.35%	148.05%	115.58%	106.49%	92.21%	98.70%	100.00%	-
P/EPS	40.10	77.04	62.59	60.25	41.31	27.66	31.28	17.99%
YoY %	-47.95%	23.09%	3.88%	45.85%	49.35%	-11.57%	-	-
Horiz. %	128.20%	246.29%	200.10%	192.62%	132.07%	88.43%	100.00%	-
EY	2.49	1.30	1.60	1.66	2.42	3.61	3.20	-15.38%
YoY %	91.54%	-18.75%	-3.61%	-31.40%	-32.96%	12.81%	-	-
Horiz. %	77.81%	40.62%	50.00%	51.87%	75.62%	112.81%	100.00%	-
DY	2.35	1.78	3.09	3.20	3.54	3.68	2.97	-14.44%
YoY %	32.02%	-42.39%	-3.44%	-9.60%	-3.80%	23.91%	-	-
Horiz. %	79.12%	59.93%	104.04%	107.74%	119.19%	123.91%	100.00%	-
P/NAPS	3.51	3.77	3.46	3.72	3.79	3.84	3.90	-6.77%
YoY %	-6.90%	8.96%	-6.99%	-1.85%	-1.30%	-1.54%	-	-
Horiz. %	90.00%	96.67%	88.72%	95.38%	97.18%	98.46%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	25/05/21	19/02/21	17/11/20	25/08/20	19/05/20	25/02/20	22/11/19	-
Price	18.82	19.20	19.50	21.22	20.24	21.40	24.10	-
P/RPS	1.08	1.02	0.88	0.84	0.68	0.70	0.79	23.15%
YoY %	5.88%	15.91%	4.76%	23.53%	-2.86%	-11.39%	-	-
Horiz. %	136.71%	129.11%	111.39%	106.33%	86.08%	88.61%	100.00%	-
P/EPS	37.66	69.12	61.83	62.06	39.51	25.63	31.94	11.59%
YoY %	-45.52%	11.79%	-0.37%	57.07%	54.16%	-19.76%	-	-
Horiz. %	117.91%	216.41%	193.58%	194.30%	123.70%	80.24%	100.00%	-
EY	2.66	1.45	1.62	1.61	2.53	3.90	3.13	-10.27%
YoY %	83.45%	-10.49%	0.62%	-36.36%	-35.13%	24.60%	-	-
Horiz. %	84.98%	46.33%	51.76%	51.44%	80.83%	124.60%	100.00%	-
DY	2.50	1.98	3.13	3.11	3.71	3.97	2.90	-9.41%
YoY %	26.26%	-36.74%	0.64%	-16.17%	-6.55%	36.90%	-	-
Horiz. %	86.21%	68.28%	107.93%	107.24%	127.93%	136.90%	100.00%	-
P/NAPS	3.30	3.38	3.42	3.83	3.62	3.55	3.98	-11.73%
YoY %	-2.37%	-1.17%	-10.70%	5.80%	1.97%	-10.80%	-	-
Horiz. %	82.91%	84.92%	85.93%	96.23%	90.95%	89.20%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:55:00

ADX

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-05 16:35:00

EMA 5

5 Mins

BUY

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

947

HLIND

HONG LEONG INDUSTRIES BHD

933

GENTING

GENTING BHD

372

MAYBANK

MALAYAN BANKING BHD

317

JCY

JCY INTERNATIONAL BERHAD

302

SAPNRG

SAPURA ENERGY BERHAD

256

GENM

GENTING MALAYSIA BERHAD

252

PBBANK

PUBLIC BANK BHD

235

ARMADA

BUMI ARMADA BERHAD

235

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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