[PETDAG] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 1.92%

YoY- 26.86%

Quarter Report

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	20,687,042	24,367,622	22,301,580	19,496,360	16,567,916	12,451,079	9,830,365	13.19%
YoY %	-15.10%	9.26%	14.39%	17.68%	33.06%	26.66%	-	-
Horiz. %	210.44%	247.88%	226.86%	198.33%	168.54%	126.66%	100.00%	-
PBT	1,046,002	810,292	908,362	903,198	724,670	330,120	555,189	11.12%
YoY %	29.09%	-10.80%	0.57%	24.64%	119.52%	-40.54%	-	-
Horiz. %	188.40%	145.95%	163.61%	162.68%	130.53%	59.46%	100.00%	-
Tax	-288,478	-228,533	-240,582	-256,559	-213,500	-119,389	-173,991	8.78%
YoY %	-26.23%	5.01%	6.23%	-20.17%	-78.83%	31.38%	-	-
Horiz. %	165.80%	131.35%	138.27%	147.46%	122.71%	68.62%	100.00%	-
NP	757,524	581,759	667,780	646,639	511,170	210,731	381,198	12.12%
YoY %	30.21%	-12.88%	3.27%	26.50%	142.57%	-44.72%	-	-
Horiz. %	198.72%	152.61%	175.18%	169.63%	134.10%	55.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	752,934	578,671	661,665	640,307	504,722	210,731	381,198	12.00%
YoY %	30.11%	-12.54%	3.34%	26.86%	139.51%	-44.72%	-	-
Horiz. %	197.52%	151.80%	173.58%	167.97%	132.40%	55.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.58%	28.20%	26.49%	28.41%	29.46%	36.17%	31.34%	-
YoY %	-2.20%	6.46%	-6.76%	-3.56%	-18.55%	15.41%	-	-
Horiz. %	88.00%	89.98%	84.52%	90.65%	94.00%	115.41%	100.00%	-
Total Cost	19,929,518	23,785,863	21,633,800	18,849,721	16,056,746	12,240,348	9,449,167	13.23%
YoY %	-16.21%	9.95%	14.77%	17.39%	31.18%	29.54%	-	-
Horiz. %	210.91%	251.72%	228.95%	199.49%	169.93%	129.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,559,323	4,166,033	3,914,354	3,484,461	3,031,807	2,614,257	2,509,843	10.45%
YoY %	9.44%	6.43%	12.34%	14.93%	15.97%	4.16%	-	-
Horiz. %	181.66%	165.99%	155.96%	138.83%	120.80%	104.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	595,989	447,426	447,070	297,817	198,807	149,102	198,799	20.06%
YoY %	33.20%	0.08%	50.12%	49.80%	33.34%	-25.00%	-	-
Horiz. %	299.79%	225.06%	224.89%	149.81%	100.00%	75.00%	100.00%	-
Div Payout %	79.16%	77.32%	67.57%	46.51%	39.39%	70.75%	52.15%	-
YoY %	2.38%	14.43%	45.28%	18.08%	-44.33%	35.67%	-	-
Horiz. %	151.79%	148.26%	129.57%	89.19%	75.53%	135.67%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	4,559,323	4,166,033	3,914,354	3,484,461	3,031,807	2,614,257	2,509,843	10.45%
YoY %	9.44%	6.43%	12.34%	14.93%	15.97%	4.16%	-	-
Horiz. %	181.66%	165.99%	155.96%	138.83%	120.80%	104.16%	100.00%	-
NOSH	993,316	994,280	993,491	992,724	994,035	994,014	496,998	12.22%
YoY %	-0.10%	0.08%	0.08%	-0.13%	0.00%	100.00%	-	-
Horiz. %	199.86%	200.06%	199.90%	199.74%	200.01%	200.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.66%	2.39%	2.99%	3.32%	3.09%	1.69%	3.88%	-
YoY %	53.14%	-20.07%	-9.94%	7.44%	82.84%	-56.44%	-	-
Horiz. %	94.33%	61.60%	77.06%	85.57%	79.64%	43.56%	100.00%	-
ROE	16.51%	13.89%	16.90%	18.38%	16.65%	8.06%	15.19%	-
YoY %	18.86%	-17.81%	-8.05%	10.39%	106.58%	-46.94%	-	-
Horiz. %	108.69%	91.44%	111.26%	121.00%	109.61%	53.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	2,082.62	2,450.78	2,244.77	1,963.93	1,666.73	1,252.61	1,977.95	0.86%
YoY %	-15.02%	9.18%	14.30%	17.83%	33.06%	-36.67%	-	-
Horiz. %	105.29%	123.91%	113.49%	99.29%	84.27%	63.33%	100.00%	-
EPS	75.80	58.20	66.60	64.50	50.80	21.20	76.70	-0.19%
YoY %	30.24%	-12.61%	3.26%	26.97%	139.62%	-72.36%	-	-
Horiz. %	98.83%	75.88%	86.83%	84.09%	66.23%	27.64%	100.00%	-
DPS	60.00	45.00	45.00	30.00	20.00	15.00	40.00	6.98%
YoY %	33.33%	0.00%	50.00%	50.00%	33.33%	-62.50%	-	-
Horiz. %	150.00%	112.50%	112.50%	75.00%	50.00%	37.50%	100.00%	-
NAPS	4.59	4.19	3.94	3.51	3.05	2.63	5.05	-1.57%
YoY %	9.55%	6.35%	12.25%	15.08%	15.97%	-47.92%	-	-
Horiz. %	90.89%	82.97%	78.02%	69.50%	60.40%	52.08%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 994,841
RPS	2,082.34	2,452.82	2,244.85	1,962.48	1,667.71	1,253.31	989.51	13.19%
YoY %	-15.10%	9.26%	14.39%	17.68%	33.06%	26.66%	-	-
Horiz. %	210.44%	247.88%	226.86%	198.33%	168.54%	126.66%	100.00%	-
EPS	75.79	58.25	66.60	64.45	50.80	21.21	38.37	12.00%
YoY %	30.11%	-12.54%	3.34%	26.87%	139.51%	-44.72%	-	-
Horiz. %	197.52%	151.81%	173.57%	167.97%	132.40%	55.28%	100.00%	-
DPS	59.99	45.04	45.00	29.98	20.01	15.01	20.01	20.07%
YoY %	33.19%	0.09%	50.10%	49.83%	33.31%	-24.99%	-	-
Horiz. %	299.80%	225.09%	224.89%	149.83%	100.00%	75.01%	100.00%	-
NAPS	4.5894	4.1935	3.9401	3.5074	3.0518	2.6315	2.5264	10.45%
YoY %	9.44%	6.43%	12.34%	14.93%	15.97%	4.16%	-	-
Horiz. %	181.66%	165.99%	155.96%	138.83%	120.80%	104.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	9.05	7.90	8.00	6.15	4.06	4.02	3.72	-
P/RPS	0.43	0.32	0.36	0.31	0.24	0.32	0.19	14.57%
YoY %	34.38%	-11.11%	16.13%	29.17%	-25.00%	68.42%	-	-
Horiz. %	226.32%	168.42%	189.47%	163.16%	126.32%	168.42%	100.00%	-
P/EPS	11.94	13.57	12.01	9.53	8.00	18.96	4.85	16.19%
YoY %	-12.01%	12.99%	26.02%	19.12%	-57.81%	290.93%	-	-
Horiz. %	246.19%	279.79%	247.63%	196.49%	164.95%	390.93%	100.00%	-
EY	8.38	7.37	8.33	10.49	12.51	5.27	20.62	-13.92%
YoY %	13.70%	-11.52%	-20.59%	-16.15%	137.38%	-74.44%	-	-
Horiz. %	40.64%	35.74%	40.40%	50.87%	60.67%	25.56%	100.00%	-
DY	6.63	5.70	5.63	4.88	4.93	3.73	10.75	-7.73%
YoY %	16.32%	1.24%	15.37%	-1.01%	32.17%	-65.30%	-	-
Horiz. %	61.67%	53.02%	52.37%	45.40%	45.86%	34.70%	100.00%	-
P/NAPS	1.97	1.89	2.03	1.75	1.33	1.53	0.74	17.71%
YoY %	4.23%	-6.90%	16.00%	31.58%	-13.07%	106.76%	-	-
Horiz. %	266.22%	255.41%	274.32%	236.49%	179.73%	206.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	25/05/09	26/05/08	28/05/07	25/05/06	31/05/05	24/05/04	-
Price	8.95	7.95	8.15	7.25	4.00	4.18	3.40	-
P/RPS	0.43	0.32	0.36	0.37	0.24	0.33	0.17	16.71%
YoY %	34.38%	-11.11%	-2.70%	54.17%	-27.27%	94.12%	-	-
Horiz. %	252.94%	188.24%	211.76%	217.65%	141.18%	194.12%	100.00%	-
P/EPS	11.81	13.66	12.24	11.24	7.88	19.72	4.43	17.74%
YoY %	-13.54%	11.60%	8.90%	42.64%	-60.04%	345.15%	-	-
Horiz. %	266.59%	308.35%	276.30%	253.72%	177.88%	445.15%	100.00%	-
EY	8.47	7.32	8.17	8.90	12.69	5.07	22.56	-15.05%
YoY %	15.71%	-10.40%	-8.20%	-29.87%	150.30%	-77.53%	-	-
Horiz. %	37.54%	32.45%	36.21%	39.45%	56.25%	22.47%	100.00%	-
DY	6.70	5.66	5.52	4.14	5.00	3.59	11.76	-8.94%
YoY %	18.37%	2.54%	33.33%	-17.20%	39.28%	-69.47%	-	-
Horiz. %	56.97%	48.13%	46.94%	35.20%	42.52%	30.53%	100.00%	-
P/NAPS	1.95	1.90	2.07	2.07	1.31	1.59	0.67	19.47%
YoY %	2.63%	-8.21%	0.00%	58.02%	-17.61%	137.31%	-	-
Horiz. %	291.04%	283.58%	308.96%	308.96%	195.52%	237.31%	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