[PETDAG] QoQ TTM Result on 31-Dec-2007 [#3]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 4.18%

YoY- 23.11%

Quarter Report

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	26,188,212	23,902,615	22,301,580	21,099,000	20,217,125	19,897,311	19,496,360	21.67%
YoY %	9.56%	7.18%	5.70%	4.36%	1.61%	2.06%	-	-
Horiz. %	134.32%	122.60%	114.39%	108.22%	103.70%	102.06%	100.00%	-
PBT	981,440	981,260	910,043	926,300	902,018	925,208	903,198	5.67%
YoY %	0.02%	7.83%	-1.76%	2.69%	-2.51%	2.44%	-	-
Horiz. %	108.66%	108.64%	100.76%	102.56%	99.87%	102.44%	100.00%	-
Tax	-251,686	-255,624	-240,582	-254,570	-256,802	-259,691	-256,559	-1.26%
YoY %	1.54%	-6.25%	5.49%	0.87%	1.11%	-1.22%	-	-
Horiz. %	98.10%	99.64%	93.77%	99.22%	100.09%	101.22%	100.00%	-
NP	729,754	725,636	669,461	671,730	645,216	665,517	646,639	8.37%
YoY %	0.57%	8.39%	-0.34%	4.11%	-3.05%	2.92%	-	-
Horiz. %	112.85%	112.22%	103.53%	103.88%	99.78%	102.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	723,372	719,696	663,345	665,234	638,559	658,637	640,307	8.44%
YoY %	0.51%	8.49%	-0.28%	4.18%	-3.05%	2.86%	-	-
Horiz. %	112.97%	112.40%	103.60%	103.89%	99.73%	102.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.64%	26.05%	26.44%	27.48%	28.47%	28.07%	28.41%	-
YoY %	-1.57%	-1.48%	-3.78%	-3.48%	1.43%	-1.20%	-	-
Horiz. %	90.25%	91.69%	93.07%	96.73%	100.21%	98.80%	100.00%	-
Total Cost	25,458,458	23,176,979	21,632,119	20,427,270	19,571,909	19,231,794	18,849,721	22.11%
YoY %	9.84%	7.14%	5.90%	4.37%	1.77%	2.03%	-	-
Horiz. %	135.06%	122.96%	114.76%	108.37%	103.83%	102.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,018,697	4,147,899	3,922,035	3,746,642	3,640,725	3,666,067	3,491,892	9.79%
YoY %	-3.11%	5.76%	4.68%	2.91%	-0.69%	4.99%	-	-
Horiz. %	115.09%	118.79%	112.32%	107.30%	104.26%	104.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	447,274	447,538	447,538	318,011	318,011	298,329	298,329	30.89%
YoY %	-0.06%	0.00%	40.73%	0.00%	6.60%	0.00%	-	-
Horiz. %	149.93%	150.01%	150.01%	106.60%	106.60%	100.00%	100.00%	-
Div Payout %	61.83%	62.18%	67.47%	47.80%	49.80%	45.30%	46.59%	-
YoY %	-0.56%	-7.84%	41.15%	-4.02%	9.93%	-2.77%	-	-
Horiz. %	132.71%	133.46%	144.82%	102.60%	106.89%	97.23%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	4,018,697	4,147,899	3,922,035	3,746,642	3,640,725	3,666,067	3,491,892	9.79%
YoY %	-3.11%	5.76%	4.68%	2.91%	-0.69%	4.99%	-	-
Horiz. %	115.09%	118.79%	112.32%	107.30%	104.26%	104.99%	100.00%	-
NOSH	989,827	992,320	995,440	991,175	992,023	993,514	994,841	-0.33%
YoY %	-0.25%	-0.31%	0.43%	-0.09%	-0.15%	-0.13%	-	-
Horiz. %	99.50%	99.75%	100.06%	99.63%	99.72%	99.87%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	2.79%	3.04%	3.00%	3.18%	3.19%	3.34%	3.32%	-
YoY %	-8.22%	1.33%	-5.66%	-0.31%	-4.49%	0.60%	-	-
Horiz. %	84.04%	91.57%	90.36%	95.78%	96.08%	100.60%	100.00%	-
ROE	18.00%	17.35%	16.91%	17.76%	17.54%	17.97%	18.34%	-
YoY %	3.75%	2.60%	-4.79%	1.25%	-2.39%	-2.02%	-	-
Horiz. %	98.15%	94.60%	92.20%	96.84%	95.64%	97.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	2,645.74	2,408.76	2,240.37	2,128.69	2,037.97	2,002.72	1,959.75	22.08%
YoY %	9.84%	7.52%	5.25%	4.45%	1.76%	2.19%	-	-
Horiz. %	135.00%	122.91%	114.32%	108.62%	103.99%	102.19%	100.00%	-
EPS	73.08	72.53	66.64	67.12	64.37	66.29	64.36	8.81%
YoY %	0.76%	8.84%	-0.72%	4.27%	-2.90%	3.00%	-	-
Horiz. %	113.55%	112.69%	103.54%	104.29%	100.02%	103.00%	100.00%	-
DPS	45.00	45.00	45.00	32.00	32.00	30.00	30.00	30.94%
YoY %	0.00%	0.00%	40.62%	0.00%	6.67%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	106.67%	106.67%	100.00%	100.00%	-
NAPS	4.06	4.18	3.94	3.78	3.67	3.69	3.51	10.16%
YoY %	-2.87%	6.09%	4.23%	3.00%	-0.54%	5.13%	-	-
Horiz. %	115.67%	119.09%	112.25%	107.69%	104.56%	105.13%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 991,175
RPS	2,636.08	2,406.01	2,244.85	2,123.80	2,035.03	2,002.84	1,962.48	21.67%
YoY %	9.56%	7.18%	5.70%	4.36%	1.61%	2.06%	-	-
Horiz. %	134.32%	122.60%	114.39%	108.22%	103.70%	102.06%	100.00%	-
EPS	72.81	72.44	66.77	66.96	64.28	66.30	64.45	8.44%
YoY %	0.51%	8.49%	-0.28%	4.17%	-3.05%	2.87%	-	-
Horiz. %	112.97%	112.40%	103.60%	103.89%	99.74%	102.87%	100.00%	-
DPS	45.02	45.05	45.05	32.01	32.01	30.03	30.03	30.89%
YoY %	-0.07%	0.00%	40.74%	0.00%	6.59%	0.00%	-	-
Horiz. %	149.92%	150.02%	150.02%	106.59%	106.59%	100.00%	100.00%	-
NAPS	4.0452	4.1752	3.9479	3.7713	3.6647	3.6902	3.5149	9.79%
YoY %	-3.11%	5.76%	4.68%	2.91%	-0.69%	4.99%	-	-
Horiz. %	115.09%	118.79%	112.32%	107.29%	104.26%	104.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.55	7.50	8.00	8.65	8.80	8.00	6.15	-
P/RPS	0.25	0.31	0.36	0.41	0.43	0.40	0.31	-13.32%
YoY %	-19.35%	-13.89%	-12.20%	-4.65%	7.50%	29.03%	-	-
Horiz. %	80.65%	100.00%	116.13%	132.26%	138.71%	129.03%	100.00%	-
P/EPS	8.96	10.34	12.01	12.89	13.67	12.07	9.56	-4.21%
YoY %	-13.35%	-13.91%	-6.83%	-5.71%	13.26%	26.26%	-	-
Horiz. %	93.72%	108.16%	125.63%	134.83%	142.99%	126.26%	100.00%	-
EY	11.16	9.67	8.33	7.76	7.31	8.29	10.47	4.33%
YoY %	15.41%	16.09%	7.35%	6.16%	-11.82%	-20.82%	-	-
Horiz. %	106.59%	92.36%	79.56%	74.12%	69.82%	79.18%	100.00%	-
DY	6.87	6.00	5.63	3.70	3.64	3.75	4.88	25.53%
YoY %	14.50%	6.57%	52.16%	1.65%	-2.93%	-23.16%	-	-
Horiz. %	140.78%	122.95%	115.37%	75.82%	74.59%	76.84%	100.00%	-
P/NAPS	1.61	1.79	2.03	2.29	2.40	2.17	1.75	-5.39%
YoY %	-10.06%	-11.82%	-11.35%	-4.58%	10.60%	24.00%	-	-
Horiz. %	92.00%	102.29%	116.00%	130.86%	137.14%	124.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/08	28/08/08	26/05/08	26/02/08	29/11/07	27/08/07	28/05/07	-
Price	7.05	6.55	8.15	8.30	8.70	8.25	7.25	-
P/RPS	0.27	0.27	0.36	0.39	0.43	0.41	0.37	-18.89%
YoY %	0.00%	-25.00%	-7.69%	-9.30%	4.88%	10.81%	-	-
Horiz. %	72.97%	72.97%	97.30%	105.41%	116.22%	110.81%	100.00%	-
P/EPS	9.65	9.03	12.23	12.37	13.52	12.44	11.26	-9.74%
YoY %	6.87%	-26.17%	-1.13%	-8.51%	8.68%	10.48%	-	-
Horiz. %	85.70%	80.20%	108.61%	109.86%	120.07%	110.48%	100.00%	-
EY	10.37	11.07	8.18	8.09	7.40	8.04	8.88	10.86%
YoY %	-6.32%	35.33%	1.11%	9.32%	-7.96%	-9.46%	-	-
Horiz. %	116.78%	124.66%	92.12%	91.10%	83.33%	90.54%	100.00%	-
DY	6.38	6.87	5.52	3.86	3.68	3.64	4.14	33.31%
YoY %	-7.13%	24.46%	43.01%	4.89%	1.10%	-12.08%	-	-
Horiz. %	154.11%	165.94%	133.33%	93.24%	88.89%	87.92%	100.00%	-
P/NAPS	1.74	1.57	2.07	2.20	2.37	2.24	2.07	-10.90%
YoY %	10.83%	-24.15%	-5.91%	-7.17%	5.80%	8.21%	-	-
Horiz. %	84.06%	75.85%	100.00%	106.28%	114.49%	108.21%	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