[PETDAG] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -20.64%
YoY- -46.67%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 22,505,326 18,710,947 30,293,571 30,068,753 26,737,860 21,534,558 25,171,210 -1.84%
PBT 740,768 386,421 1,128,872 1,177,026 1,437,857 1,190,383 1,084,648 -6.15%
Tax -209,537 -114,007 -291,237 -315,567 107,112 -243,916 -290,024 -5.26%
NP 531,231 272,414 837,635 861,459 1,544,969 946,467 794,624 -6.48%
-
NP to SH 529,754 275,964 829,535 849,849 1,593,496 944,608 789,975 -6.43%
-
Tax Rate 28.29% 29.50% 25.80% 26.81% -7.45% 20.49% 26.74% -
Total Cost 21,974,095 18,438,533 29,455,936 29,207,294 25,192,891 20,588,091 24,376,586 -1.71%
-
Net Worth 5,583,211 5,642,818 5,980,593 5,901,116 6,009,282 5,305,044 4,947,400 2.03%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 695,417 377,512 844,435 695,417 965,066 695,417 596,072 2.60%
Div Payout % 131.27% 136.80% 101.80% 81.83% 60.56% 73.62% 75.45% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 5,583,211 5,642,818 5,980,593 5,901,116 6,009,282 5,305,044 4,947,400 2.03%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.36% 1.46% 2.77% 2.86% 5.78% 4.40% 3.16% -
ROE 9.49% 4.89% 13.87% 14.40% 26.52% 17.81% 15.97% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2,265.36 1,883.42 3,049.32 3,026.69 2,687.45 2,167.65 2,533.71 -1.84%
EPS 53.30 27.80 83.50 85.50 155.00 95.10 79.50 -6.44%
DPS 70.00 38.00 85.00 70.00 97.00 70.00 60.00 2.60%
NAPS 5.62 5.68 6.02 5.94 6.04 5.34 4.98 2.03%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2,265.36 1,883.42 3,049.32 3,026.69 2,691.40 2,167.65 2,533.71 -1.84%
EPS 53.30 27.80 83.50 85.50 160.40 95.10 79.50 -6.44%
DPS 70.00 38.00 85.00 70.00 97.14 70.00 60.00 2.60%
NAPS 5.62 5.68 6.02 5.94 6.0489 5.34 4.98 2.03%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 20.60 21.40 23.10 26.50 24.26 23.80 24.86 -
P/RPS 0.91 1.14 0.76 0.88 0.90 1.10 0.98 -1.22%
P/EPS 38.63 77.04 27.66 30.98 15.15 25.03 31.26 3.58%
EY 2.59 1.30 3.61 3.23 6.60 4.00 3.20 -3.46%
DY 3.40 1.78 3.68 2.64 4.00 2.94 2.41 5.89%
P/NAPS 3.67 3.77 3.84 4.46 4.02 4.46 4.99 -4.98%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 19/02/21 25/02/20 26/02/19 26/02/18 21/02/17 19/02/16 -
Price 19.98 19.20 21.40 26.80 25.70 24.24 25.40 -
P/RPS 0.88 1.02 0.70 0.89 0.96 1.12 1.00 -2.10%
P/EPS 37.47 69.12 25.63 31.33 16.05 25.49 31.94 2.69%
EY 2.67 1.45 3.90 3.19 6.23 3.92 3.13 -2.61%
DY 3.50 1.98 3.97 2.61 3.77 2.89 2.36 6.78%
P/NAPS 3.56 3.38 3.55 4.51 4.25 4.54 5.10 -5.81%

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