[PETDAG] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- 27.22%

YoY- 30.11%

Quarter Report

Announcement 31032010.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	29,514,963	22,267,793	23,267,648	20,687,042	24,367,622	22,301,580	19,496,360	7.46%
YoY %	32.55%	-4.30%	12.47%	-15.10%	9.26%	14.39%	-	-
Horiz. %	151.39%	114.22%	119.34%	106.11%	124.99%	114.39%	100.00%	-
PBT	1,165,171	898,925	1,208,911	1,046,002	810,292	908,362	903,198	4.52%
YoY %	29.62%	-25.64%	15.57%	29.09%	-10.80%	0.57%	-	-
Horiz. %	129.01%	99.53%	133.85%	115.81%	89.71%	100.57%	100.00%	-
Tax	-321,903	-239,625	-332,984	-288,478	-228,533	-240,582	-256,559	4.01%
YoY %	-34.34%	28.04%	-15.43%	-26.23%	5.01%	6.23%	-	-
Horiz. %	125.47%	93.40%	129.79%	112.44%	89.08%	93.77%	100.00%	-
NP	843,268	659,300	875,927	757,524	581,759	667,780	646,639	4.71%
YoY %	27.90%	-24.73%	15.63%	30.21%	-12.88%	3.27%	-	-
Horiz. %	130.41%	101.96%	135.46%	117.15%	89.97%	103.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	836,843	654,533	869,728	752,934	578,671	661,665	640,307	4.75%
YoY %	27.85%	-24.74%	15.51%	30.11%	-12.54%	3.34%	-	-
Horiz. %	130.69%	102.22%	135.83%	117.59%	90.37%	103.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.63%	26.66%	27.54%	27.58%	28.20%	26.49%	28.41%	-
YoY %	3.64%	-3.20%	-0.15%	-2.20%	6.46%	-6.76%	-	-
Horiz. %	97.25%	93.84%	96.94%	97.08%	99.26%	93.24%	100.00%	-
Total Cost	28,671,695	21,608,493	22,391,721	19,929,518	23,785,863	21,633,800	18,849,721	7.55%
YoY %	32.69%	-3.50%	12.35%	-16.21%	9.95%	14.77%	-	-
Horiz. %	152.11%	114.64%	118.79%	105.73%	126.19%	114.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,808,317	4,777,395	4,800,898	4,559,323	4,166,033	3,914,354	3,484,461	5.75%
YoY %	0.65%	-0.49%	5.30%	9.44%	6.43%	12.34%	-	-
Horiz. %	137.99%	137.11%	137.78%	130.85%	119.56%	112.34%	100.00%	-

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	695,417	794,577	993,974	595,989	447,426	447,070	297,817	15.86%
YoY %	-12.48%	-20.06%	66.78%	33.20%	0.08%	50.12%	-	-
Horiz. %	233.50%	266.80%	333.75%	200.12%	150.24%	150.12%	100.00%	-
Div Payout %	83.10%	121.40%	114.29%	79.16%	77.32%	67.57%	46.51%	-
YoY %	-31.55%	6.22%	44.38%	2.38%	14.43%	45.28%	-	-
Horiz. %	178.67%	261.02%	245.73%	170.20%	166.24%	145.28%	100.00%	-

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	4,808,317	4,777,395	4,800,898	4,559,323	4,166,033	3,914,354	3,484,461	5.75%
YoY %	0.65%	-0.49%	5.30%	9.44%	6.43%	12.34%	-	-
Horiz. %	137.99%	137.11%	137.78%	130.85%	119.56%	112.34%	100.00%	-
NOSH	993,454	993,221	993,974	993,316	994,280	993,491	992,724	0.01%
YoY %	0.02%	-0.08%	0.07%	-0.10%	0.08%	0.08%	-	-
Horiz. %	100.07%	100.05%	100.13%	100.06%	100.16%	100.08%	100.00%	-

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	2.86%	2.96%	3.76%	3.66%	2.39%	2.99%	3.32%	-
YoY %	-3.38%	-21.28%	2.73%	53.14%	-20.07%	-9.94%	-	-
Horiz. %	86.14%	89.16%	113.25%	110.24%	71.99%	90.06%	100.00%	-
ROE	17.40%	13.70%	18.12%	16.51%	13.89%	16.90%	18.38%	-
YoY %	27.01%	-24.39%	9.75%	18.86%	-17.81%	-8.05%	-	-
Horiz. %	94.67%	74.54%	98.59%	89.83%	75.57%	91.95%	100.00%	-

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	2,970.94	2,241.98	2,340.87	2,082.62	2,450.78	2,244.77	1,963.93	7.45%
YoY %	32.51%	-4.22%	12.40%	-15.02%	9.18%	14.30%	-	-
Horiz. %	151.28%	114.16%	119.19%	106.04%	124.79%	114.30%	100.00%	-
EPS	84.20	65.90	87.50	75.80	58.20	66.60	64.50	4.73%
YoY %	27.77%	-24.69%	15.44%	30.24%	-12.61%	3.26%	-	-
Horiz. %	130.54%	102.17%	135.66%	117.52%	90.23%	103.26%	100.00%	-
DPS	70.00	80.00	100.00	60.00	45.00	45.00	30.00	15.85%
YoY %	-12.50%	-20.00%	66.67%	33.33%	0.00%	50.00%	-	-
Horiz. %	233.33%	266.67%	333.33%	200.00%	150.00%	150.00%	100.00%	-
NAPS	4.84	4.81	4.83	4.59	4.19	3.94	3.51	5.73%
YoY %	0.62%	-0.41%	5.23%	9.55%	6.35%	12.25%	-	-
Horiz. %	137.89%	137.04%	137.61%	130.77%	119.37%	112.25%	100.00%	-

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 994,493
RPS	2,970.94	2,241.45	2,342.10	2,082.34	2,452.82	2,244.85	1,962.48	7.46%
YoY %	32.55%	-4.30%	12.47%	-15.10%	9.26%	14.39%	-	-
Horiz. %	151.39%	114.22%	119.34%	106.11%	124.99%	114.39%	100.00%	-
EPS	84.20	65.88	87.55	75.79	58.25	66.60	64.45	4.75%
YoY %	27.81%	-24.75%	15.52%	30.11%	-12.54%	3.34%	-	-
Horiz. %	130.64%	102.22%	135.84%	117.60%	90.38%	103.34%	100.00%	-
DPS	70.00	79.98	100.05	59.99	45.04	45.00	29.98	15.86%
YoY %	-12.48%	-20.06%	66.78%	33.19%	0.09%	50.10%	-	-
Horiz. %	233.49%	266.78%	333.72%	200.10%	150.23%	150.10%	100.00%	-
NAPS	4.84	4.8089	4.8325	4.5894	4.1935	3.9401	3.5074	5.75%
YoY %	0.65%	-0.49%	5.30%	9.44%	6.43%	12.34%	-	-
Horiz. %	137.99%	137.11%	137.78%	130.85%	119.56%	112.34%	100.00%	-

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	23.50	17.80	16.50	9.05	7.90	8.00	6.15	-
P/RPS	0.79	0.79	0.70	0.43	0.32	0.36	0.31	17.63%
YoY %	0.00%	12.86%	62.79%	34.38%	-11.11%	16.13%	-	-
Horiz. %	254.84%	254.84%	225.81%	138.71%	103.23%	116.13%	100.00%	-
P/EPS	27.90	27.01	18.86	11.94	13.57	12.01	9.53	20.50%
YoY %	3.30%	43.21%	57.96%	-12.01%	12.99%	26.02%	-	-
Horiz. %	292.76%	283.42%	197.90%	125.29%	142.39%	126.02%	100.00%	-
EY	3.58	3.70	5.30	8.38	7.37	8.33	10.49	-17.02%
YoY %	-3.24%	-30.19%	-36.75%	13.70%	-11.52%	-20.59%	-	-
Horiz. %	34.13%	35.27%	50.52%	79.89%	70.26%	79.41%	100.00%	-
DY	2.98	4.49	6.06	6.63	5.70	5.63	4.88	-8.20%
YoY %	-33.63%	-25.91%	-8.60%	16.32%	1.24%	15.37%	-	-
Horiz. %	61.07%	92.01%	124.18%	135.86%	116.80%	115.37%	100.00%	-
P/NAPS	4.86	3.70	3.42	1.97	1.89	2.03	1.75	19.40%
YoY %	31.35%	8.19%	73.60%	4.23%	-6.90%	16.00%	-	-
Horiz. %	277.71%	211.43%	195.43%	112.57%	108.00%	116.00%	100.00%	-

	31/12/12	31/12/11	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	06/03/13	24/02/12	26/05/11	25/05/10	25/05/09	26/05/08	28/05/07	-
Price	23.50	18.00	16.30	8.95	7.95	8.15	7.25	-
P/RPS	0.79	0.80	0.70	0.43	0.32	0.36	0.37	14.07%
YoY %	-1.25%	14.29%	62.79%	34.38%	-11.11%	-2.70%	-	-
Horiz. %	213.51%	216.22%	189.19%	116.22%	86.49%	97.30%	100.00%	-
P/EPS	27.90	27.31	18.63	11.81	13.66	12.24	11.24	17.10%
YoY %	2.16%	46.59%	57.75%	-13.54%	11.60%	8.90%	-	-
Horiz. %	248.22%	242.97%	165.75%	105.07%	121.53%	108.90%	100.00%	-
EY	3.58	3.66	5.37	8.47	7.32	8.17	8.90	-14.62%
YoY %	-2.19%	-31.84%	-36.60%	15.71%	-10.40%	-8.20%	-	-
Horiz. %	40.22%	41.12%	60.34%	95.17%	82.25%	91.80%	100.00%	-
DY	2.98	4.44	6.13	6.70	5.66	5.52	4.14	-5.54%
YoY %	-32.88%	-27.57%	-8.51%	18.37%	2.54%	33.33%	-	-
Horiz. %	71.98%	107.25%	148.07%	161.84%	136.71%	133.33%	100.00%	-
P/NAPS	4.86	3.74	3.37	1.95	1.90	2.07	2.07	15.97%
YoY %	29.95%	10.98%	72.82%	2.63%	-8.21%	0.00%	-	-
Horiz. %	234.78%	180.68%	162.80%	94.20%	91.79%	100.00%	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