[PETDAG] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

10-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 152.59%

YoY- 84.58%

Quarter Report

Quarter 3 FY2017 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Cumulative Result
Revenue	14,316,139	22,499,362	22,167,424	19,743,010	15,597,394	19,123,642	24,888,180	-8.79%
YoY %	-36.37%	1.50%	12.28%	26.58%	-18.44%	-23.16%	-	-
Horiz. %	57.52%	90.40%	89.07%	79.33%	62.67%	76.84%	100.00%	-
PBT	271,030	938,305	1,106,900	1,066,947	858,978	955,502	697,553	-14.56%
YoY %	-71.11%	-15.23%	3.74%	24.21%	-10.10%	36.98%	-	-
Horiz. %	38.85%	134.51%	158.68%	152.96%	123.14%	136.98%	100.00%	-
Tax	-86,259	-229,832	-292,921	197,991	-172,929	-253,198	-190,028	-12.32%
YoY %	62.47%	21.54%	-247.95%	214.49%	31.70%	-33.24%	-	-
Horiz. %	45.39%	120.95%	154.15%	-104.19%	91.00%	133.24%	100.00%	-
NP	184,771	708,473	813,979	1,264,938	686,049	702,304	507,525	-15.48%
YoY %	-73.92%	-12.96%	-35.65%	84.38%	-2.31%	38.38%	-	-
Horiz. %	36.41%	139.59%	160.38%	249.24%	135.18%	138.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,750	702,948	803,167	1,260,921	683,117	697,861	501,127	-15.15%
YoY %	-73.43%	-12.48%	-36.30%	84.58%	-2.11%	39.26%	-	-
Horiz. %	37.27%	140.27%	160.27%	251.62%	136.32%	139.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.83%	24.49%	26.46%	-18.56%	20.13%	26.50%	27.24%	-
YoY %	29.97%	-7.45%	242.56%	-192.20%	-24.04%	-2.72%	-	-
Horiz. %	116.85%	89.90%	97.14%	-68.14%	73.90%	97.28%	100.00%	-
Total Cost	14,131,368	21,790,889	21,353,445	18,478,072	14,911,345	18,421,338	24,380,655	-8.68%
YoY %	-35.15%	2.05%	15.56%	23.92%	-19.05%	-24.44%	-	-
Horiz. %	57.96%	89.38%	87.58%	75.79%	61.16%	75.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	4,997,073	4,857,989	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.38%	2.86%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	102.86%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	208,625	447,054	447,054	476,857	397,381	397,381	377,512	-9.40%
YoY %	-53.33%	0.00%	-6.25%	20.00%	0.00%	5.26%	-	-
Horiz. %	55.26%	118.42%	118.42%	126.32%	105.26%	105.26%	100.00%	-
Div Payout %	111.71%	63.60%	55.66%	37.82%	58.17%	56.94%	75.33%	-
YoY %	75.64%	14.27%	47.17%	-34.98%	2.16%	-24.41%	-	-
Horiz. %	148.29%	84.43%	73.89%	50.21%	77.22%	75.59%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	5,662,687	6,010,396	6,010,396	5,920,985	5,165,960	4,997,073	4,857,989	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.38%	2.86%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	102.86%	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%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	1.29%	3.15%	3.67%	6.41%	4.40%	3.67%	2.04%	-
YoY %	-59.05%	-14.17%	-42.75%	45.68%	19.89%	79.90%	-	-
Horiz. %	63.24%	154.41%	179.90%	314.22%	215.69%	179.90%	100.00%	-
ROE	3.30%	11.70%	13.36%	21.30%	13.22%	13.97%	10.32%	-
YoY %	-71.79%	-12.43%	-37.28%	61.12%	-5.37%	35.37%	-	-
Horiz. %	31.98%	113.37%	129.46%	206.40%	128.10%	135.37%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	1,441.05	2,264.76	2,231.35	1,987.31	1,570.02	1,924.97	2,505.22	-8.79%
YoY %	-36.37%	1.50%	12.28%	26.58%	-18.44%	-23.16%	-	-
Horiz. %	57.52%	90.40%	89.07%	79.33%	62.67%	76.84%	100.00%	-
EPS	18.80	70.80	80.80	126.90	68.80	70.20	50.40	-15.14%
YoY %	-73.45%	-12.38%	-36.33%	84.45%	-1.99%	39.29%	-	-
Horiz. %	37.30%	140.48%	160.32%	251.79%	136.51%	139.29%	100.00%	-
DPS	21.00	45.00	45.00	48.00	40.00	40.00	38.00	-9.40%
YoY %	-53.33%	0.00%	-6.25%	20.00%	0.00%	5.26%	-	-
Horiz. %	55.26%	118.42%	118.42%	126.32%	105.26%	105.26%	100.00%	-
NAPS	5.70	6.05	6.05	5.96	5.20	5.03	4.89	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.38%	2.86%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	102.86%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	1,441.05	2,264.76	2,231.35	1,987.31	1,570.02	1,924.97	2,505.22	-8.79%
YoY %	-36.37%	1.50%	12.28%	26.58%	-18.44%	-23.16%	-	-
Horiz. %	57.52%	90.40%	89.07%	79.33%	62.67%	76.84%	100.00%	-
EPS	18.80	70.80	80.80	126.90	68.80	70.20	50.40	-15.14%
YoY %	-73.45%	-12.38%	-36.33%	84.45%	-1.99%	39.29%	-	-
Horiz. %	37.30%	140.48%	160.32%	251.79%	136.51%	139.29%	100.00%	-
DPS	21.00	45.00	45.00	48.00	40.00	40.00	38.00	-9.40%
YoY %	-53.33%	0.00%	-6.25%	20.00%	0.00%	5.26%	-	-
Horiz. %	55.26%	118.42%	118.42%	126.32%	105.26%	105.26%	100.00%	-
NAPS	5.70	6.05	6.05	5.96	5.20	5.03	4.89	2.58%
YoY %	-5.79%	0.00%	1.51%	14.62%	3.38%	2.86%	-	-
Horiz. %	116.56%	123.72%	123.72%	121.88%	106.34%	102.86%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	19.74	23.60	26.26	24.32	23.50	21.82	20.00	-
P/RPS	1.37	1.04	1.18	1.22	1.50	1.13	0.80	9.37%
YoY %	31.73%	-11.86%	-3.28%	-18.67%	32.74%	41.25%	-	-
Horiz. %	171.25%	130.00%	147.50%	152.50%	187.50%	141.25%	100.00%	-
P/EPS	105.01	33.35	32.48	19.16	34.18	31.06	39.65	17.60%
YoY %	214.87%	2.68%	69.52%	-43.94%	10.05%	-21.66%	-	-
Horiz. %	264.84%	84.11%	81.92%	48.32%	86.20%	78.34%	100.00%	-
EY	0.95	3.00	3.08	5.22	2.93	3.22	2.52	-14.99%
YoY %	-68.33%	-2.60%	-41.00%	78.16%	-9.01%	27.78%	-	-
Horiz. %	37.70%	119.05%	122.22%	207.14%	116.27%	127.78%	100.00%	-
DY	1.06	1.91	1.71	1.97	1.70	1.83	1.90	-9.26%
YoY %	-44.50%	11.70%	-13.20%	15.88%	-7.10%	-3.68%	-	-
Horiz. %	55.79%	100.53%	90.00%	103.68%	89.47%	96.32%	100.00%	-
P/NAPS	3.46	3.90	4.34	4.08	4.52	4.34	4.09	-2.74%
YoY %	-11.28%	-10.14%	6.37%	-9.73%	4.15%	6.11%	-	-
Horiz. %	84.60%	95.35%	106.11%	99.76%	110.51%	106.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	17/11/20	22/11/19	27/11/18	10/11/17	08/11/16	02/11/15	04/11/14	-
Price	19.50	24.10	27.10	21.60	23.36	22.50	20.50	-
P/RPS	1.35	1.06	1.21	1.09	1.49	1.17	0.82	8.65%
YoY %	27.36%	-12.40%	11.01%	-26.85%	27.35%	42.68%	-	-
Horiz. %	164.63%	129.27%	147.56%	132.93%	181.71%	142.68%	100.00%	-
P/EPS	103.73	34.06	33.52	17.02	33.97	32.03	40.64	16.88%
YoY %	204.55%	1.61%	96.94%	-49.90%	6.06%	-21.19%	-	-
Horiz. %	255.24%	83.81%	82.48%	41.88%	83.59%	78.81%	100.00%	-
EY	0.96	2.94	2.98	5.88	2.94	3.12	2.46	-14.50%
YoY %	-67.35%	-1.34%	-49.32%	100.00%	-5.77%	26.83%	-	-
Horiz. %	39.02%	119.51%	121.14%	239.02%	119.51%	126.83%	100.00%	-
DY	1.08	1.87	1.66	2.22	1.71	1.78	1.85	-8.57%
YoY %	-42.25%	12.65%	-25.23%	29.82%	-3.93%	-3.78%	-	-
Horiz. %	58.38%	101.08%	89.73%	120.00%	92.43%	96.22%	100.00%	-
P/NAPS	3.42	3.98	4.48	3.62	4.49	4.47	4.19	-3.32%
YoY %	-14.07%	-11.16%	23.76%	-19.38%	0.45%	6.68%	-	-
Horiz. %	81.62%	94.99%	106.92%	86.40%	107.16%	106.68%	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