[PETDAG] YoY TTM 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- -2.25%
YoY- 53.81%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 17,260,354 29,761,576 30,084,542 27,264,250 23,525,743 23,900,199 30,148,622 -8.86%
PBT 690,303 727,459 1,268,856 1,417,602 1,227,794 1,096,419 769,952 -1.80%
Tax -199,027 -211,107 -334,142 93,096 -247,699 -288,348 -211,466 -1.00%
NP 491,276 516,352 934,714 1,510,698 980,095 808,071 558,486 -2.11%
-
NP to SH 496,498 508,917 922,569 1,504,823 978,358 803,609 552,261 -1.75%
-
Tax Rate 28.83% 29.02% 26.33% -6.57% 20.17% 26.30% 27.46% -
Total Cost 16,769,078 29,245,224 29,149,828 25,753,552 22,545,648 23,092,128 29,590,136 -9.02%
-
Net Worth 5,672,622 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 4,748,710 3.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 466,923 745,090 715,286 954,431 715,286 595,680 596,072 -3.98%
Div Payout % 94.04% 146.41% 77.53% 63.42% 73.11% 74.13% 107.93% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 5,672,622 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 4,748,710 3.00%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.85% 1.73% 3.11% 5.54% 4.17% 3.38% 1.85% -
ROE 8.75% 9.16% 15.71% 26.30% 18.62% 16.21% 11.63% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,737.41 2,995.77 3,028.28 2,744.39 2,368.08 2,405.77 3,034.73 -8.86%
EPS 49.98 51.23 92.86 151.47 98.48 80.89 55.59 -1.75%
DPS 47.00 75.00 72.00 96.00 72.00 60.00 60.00 -3.98%
NAPS 5.71 5.59 5.91 5.76 5.29 4.99 4.78 3.00%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,737.41 2,995.77 3,028.28 2,744.39 2,368.08 2,405.77 3,034.73 -8.86%
EPS 49.98 51.23 92.86 151.47 98.48 80.89 55.59 -1.75%
DPS 47.00 75.00 72.00 96.00 72.00 60.00 60.00 -3.98%
NAPS 5.71 5.59 5.91 5.76 5.29 4.99 4.78 3.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 20.04 21.16 25.00 24.88 24.00 24.10 20.00 -
P/RPS 1.15 0.71 0.83 0.91 1.01 1.00 0.66 9.68%
P/EPS 40.10 41.31 26.92 16.43 24.37 29.79 35.98 1.82%
EY 2.49 2.42 3.71 6.09 4.10 3.36 2.78 -1.81%
DY 2.35 3.54 2.88 3.86 3.00 2.49 3.00 -3.98%
P/NAPS 3.51 3.79 4.23 4.32 4.54 4.83 4.18 -2.86%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 19/05/20 28/05/19 18/05/18 18/05/17 11/05/16 11/05/15 -
Price 18.82 20.24 24.72 26.28 24.08 22.70 21.64 -
P/RPS 1.08 0.68 0.82 0.96 1.02 0.94 0.71 7.23%
P/EPS 37.66 39.51 26.62 17.35 24.45 28.06 38.93 -0.55%
EY 2.66 2.53 3.76 5.76 4.09 3.56 2.57 0.57%
DY 2.50 3.71 2.91 3.65 2.99 2.64 2.77 -1.69%
P/NAPS 3.30 3.62 4.18 4.56 4.55 4.55 4.53 -5.13%

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