[PETDAG] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

10-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -8.64%

YoY- 4.54%

Quarter Report

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	8,367,968	7,924,901	7,484,266	7,539,927	5,151,970	7,690,193	5,404,596	6.68%
YoY %	5.59%	5.89%	-0.74%	46.35%	-33.01%	42.29%	-	-
Horiz. %	154.83%	146.63%	138.48%	139.51%	95.33%	142.29%	100.00%	-
PBT	250,787	273,041	234,237	290,809	275,914	182,933	182,753	4.79%
YoY %	-8.15%	16.57%	-19.45%	5.40%	50.83%	0.10%	-	-
Horiz. %	137.23%	149.40%	128.17%	159.13%	150.98%	100.10%	100.00%	-
Tax	-62,363	-74,940	-61,223	-80,298	-75,496	-49,882	-53,820	2.20%
YoY %	16.78%	-22.40%	23.76%	-6.36%	-51.35%	7.32%	-	-
Horiz. %	115.87%	139.24%	113.76%	149.20%	140.27%	92.68%	100.00%	-
NP	188,424	198,101	173,014	210,511	200,418	133,051	128,933	5.77%
YoY %	-4.88%	14.50%	-17.81%	5.04%	50.63%	3.19%	-	-
Horiz. %	146.14%	153.65%	134.19%	163.27%	155.44%	103.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,649	197,127	171,326	208,728	199,217	131,647	127,971	5.66%
YoY %	-5.82%	15.06%	-17.92%	4.77%	51.33%	2.87%	-	-
Horiz. %	145.07%	154.04%	133.88%	163.11%	155.67%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	27.45%	26.14%	27.61%	27.36%	27.27%	29.45%	-
YoY %	-9.40%	5.01%	-5.32%	0.91%	0.33%	-7.40%	-	-
Horiz. %	84.45%	93.21%	88.76%	93.75%	92.90%	92.60%	100.00%	-
Total Cost	8,179,544	7,726,800	7,311,252	7,329,416	4,951,552	7,557,142	5,275,663	6.70%
YoY %	5.86%	5.68%	-0.25%	48.02%	-34.48%	43.25%	-	-
Horiz. %	155.04%	146.46%	138.58%	138.93%	93.86%	143.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,828,186	4,848,055	4,957,335	5,009,471	4,311,412	4,018,697	3,640,725	4.26%
YoY %	-0.41%	-2.20%	-1.04%	16.19%	7.28%	10.38%	-	-
Horiz. %	132.62%	133.16%	136.16%	137.60%	118.42%	110.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	139,083	173,854	173,854	149,091	148,669	118,779	119,042	2.33%
YoY %	-20.00%	0.00%	16.61%	0.28%	25.16%	-0.22%	-	-
Horiz. %	116.84%	146.04%	146.04%	125.24%	124.89%	99.78%	100.00%	-
Div Payout %	74.92%	88.19%	101.48%	71.43%	74.63%	90.23%	93.02%	-
YoY %	-15.05%	-13.10%	42.07%	-4.29%	-17.29%	-3.00%	-	-
Horiz. %	80.54%	94.81%	109.09%	76.79%	80.23%	97.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,828,186	4,848,055	4,957,335	5,009,471	4,311,412	4,018,697	3,640,725	4.26%
YoY %	-0.41%	-2.20%	-1.04%	16.19%	7.28%	10.38%	-	-
Horiz. %	132.62%	133.16%	136.16%	137.60%	118.42%	110.38%	100.00%	-
NOSH	993,454	993,454	993,454	993,942	991,129	989,827	992,023	0.02%
YoY %	0.00%	0.00%	-0.05%	0.28%	0.13%	-0.22%	-	-
Horiz. %	100.14%	100.14%	100.14%	100.19%	99.91%	99.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	2.25%	2.50%	2.31%	2.79%	3.89%	1.73%	2.39%	-
YoY %	-10.00%	8.23%	-17.20%	-28.28%	124.86%	-27.62%	-	-
Horiz. %	94.14%	104.60%	96.65%	116.74%	162.76%	72.38%	100.00%	-
ROE	3.85%	4.07%	3.46%	4.17%	4.62%	3.28%	3.51%	-
YoY %	-5.41%	17.63%	-17.03%	-9.74%	40.85%	-6.55%	-	-
Horiz. %	109.69%	115.95%	98.58%	118.80%	131.62%	93.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	842.31	797.71	753.36	758.59	519.81	776.92	544.81	6.66%
YoY %	5.59%	5.89%	-0.69%	45.94%	-33.09%	42.60%	-	-
Horiz. %	154.61%	146.42%	138.28%	139.24%	95.41%	142.60%	100.00%	-
EPS	18.70	19.80	17.30	21.00	20.10	13.30	12.90	5.65%
YoY %	-5.56%	14.45%	-17.62%	4.48%	51.13%	3.10%	-	-
Horiz. %	144.96%	153.49%	134.11%	162.79%	155.81%	103.10%	100.00%	-
DPS	14.00	17.50	17.50	15.00	15.00	12.00	12.00	2.30%
YoY %	-20.00%	0.00%	16.67%	0.00%	25.00%	0.00%	-	-
Horiz. %	116.67%	145.83%	145.83%	125.00%	125.00%	100.00%	100.00%	-
NAPS	4.86	4.88	4.99	5.04	4.35	4.06	3.67	4.24%
YoY %	-0.41%	-2.20%	-0.99%	15.86%	7.14%	10.63%	-	-
Horiz. %	132.43%	132.97%	135.97%	137.33%	118.53%	110.63%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 993,942
RPS	841.46	796.90	752.59	758.19	518.07	773.30	543.47	6.68%
YoY %	5.59%	5.89%	-0.74%	46.35%	-33.01%	42.29%	-	-
Horiz. %	154.83%	146.63%	138.48%	139.51%	95.33%	142.29%	100.00%	-
EPS	18.67	19.82	17.23	20.99	20.03	13.24	12.87	5.66%
YoY %	-5.80%	15.03%	-17.91%	4.79%	51.28%	2.87%	-	-
Horiz. %	145.07%	154.00%	133.88%	163.09%	155.63%	102.87%	100.00%	-
DPS	13.99	17.48	17.48	14.99	14.95	11.94	11.97	2.33%
YoY %	-19.97%	0.00%	16.61%	0.27%	25.21%	-0.25%	-	-
Horiz. %	116.88%	146.03%	146.03%	125.23%	124.90%	99.75%	100.00%	-
NAPS	4.8551	4.875	4.9849	5.0374	4.3354	4.0411	3.661	4.26%
YoY %	-0.41%	-2.20%	-1.04%	16.19%	7.28%	10.38%	-	-
Horiz. %	132.62%	133.16%	136.16%	137.60%	118.42%	110.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/09/09	30/09/08	28/09/07	-
Price	24.04	25.30	21.10	16.10	8.60	6.55	8.80	-
P/RPS	2.85	3.17	2.80	2.12	1.65	0.84	1.62	8.72%
YoY %	-10.09%	13.21%	32.08%	28.48%	96.43%	-48.15%	-	-
Horiz. %	175.93%	195.68%	172.84%	130.86%	101.85%	51.85%	100.00%	-
P/EPS	128.64	127.50	122.35	76.67	42.79	49.25	68.22	9.84%
YoY %	0.89%	4.21%	59.58%	79.18%	-13.12%	-27.81%	-	-
Horiz. %	188.57%	186.90%	179.35%	112.39%	62.72%	72.19%	100.00%	-
EY	0.78	0.78	0.82	1.30	2.34	2.03	1.47	-8.95%
YoY %	0.00%	-4.88%	-36.92%	-44.44%	15.27%	38.10%	-	-
Horiz. %	53.06%	53.06%	55.78%	88.44%	159.18%	138.10%	100.00%	-
DY	0.58	0.69	0.83	0.93	1.74	1.83	1.36	-11.85%
YoY %	-15.94%	-16.87%	-10.75%	-46.55%	-4.92%	34.56%	-	-
Horiz. %	42.65%	50.74%	61.03%	68.38%	127.94%	134.56%	100.00%	-
P/NAPS	4.95	5.18	4.23	3.19	1.98	1.61	2.40	11.31%
YoY %	-4.44%	22.46%	32.60%	61.11%	22.98%	-32.92%	-	-
Horiz. %	206.25%	215.83%	176.25%	132.92%	82.50%	67.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	07/08/14	21/08/13	16/08/12	10/08/11	23/11/09	25/11/08	29/11/07	-
Price	20.00	27.70	22.90	16.54	8.70	7.05	8.70	-
P/RPS	2.37	3.47	3.04	2.18	1.67	0.91	1.60	5.99%
YoY %	-31.70%	14.14%	39.45%	30.54%	83.52%	-43.12%	-	-
Horiz. %	148.12%	216.88%	190.00%	136.25%	104.38%	56.88%	100.00%	-
P/EPS	107.02	139.60	132.79	78.76	43.28	53.01	67.44	7.07%
YoY %	-23.34%	5.13%	68.60%	81.98%	-18.36%	-21.40%	-	-
Horiz. %	158.69%	207.00%	196.90%	116.79%	64.18%	78.60%	100.00%	-
EY	0.93	0.72	0.75	1.27	2.31	1.89	1.48	-6.64%
YoY %	29.17%	-4.00%	-40.94%	-45.02%	22.22%	27.70%	-	-
Horiz. %	62.84%	48.65%	50.68%	85.81%	156.08%	127.70%	100.00%	-
DY	0.70	0.63	0.76	0.91	1.72	1.70	1.38	-9.56%
YoY %	11.11%	-17.11%	-16.48%	-47.09%	1.18%	23.19%	-	-
Horiz. %	50.72%	45.65%	55.07%	65.94%	124.64%	123.19%	100.00%	-
P/NAPS	4.12	5.68	4.59	3.28	2.00	1.74	2.37	8.53%
YoY %	-27.46%	23.75%	39.94%	64.00%	14.94%	-26.58%	-	-
Horiz. %	173.84%	239.66%	193.67%	138.40%	84.39%	73.42%	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