[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	842.31	797.71	753.36	758.96	518.59	774.09	544.02	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	18.70	19.80	17.30	21.01	20.05	13.25	12.88	5.67%
YoY %	-5.56%	14.45%	-17.66%	4.79%	51.32%	2.87%	-	-
Horiz. %	145.19%	153.73%	134.32%	163.12%	155.67%	102.87%	100.00%	-
DPS	14.00	17.50	17.50	15.01	14.96	11.96	11.98	2.33%
YoY %	-20.00%	0.00%	16.59%	0.33%	25.08%	-0.17%	-	-
Horiz. %	116.86%	146.08%	146.08%	125.29%	124.87%	99.83%	100.00%	-
NAPS	4.86	4.88	4.99	5.0425	4.3398	4.0452	3.6647	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:55:00

ADX

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-05 16:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

963

HLIND

HONG LEONG INDUSTRIES BHD

963

DNEX

DAGANG NEXCHANGE BERHAD

832

JCY

JCY INTERNATIONAL BERHAD

768

SALCON

SALCON BHD

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

673

MAYBANK

MALAYAN BANKING BHD

659

TOPGLOV

TOP GLOVE CORPORATION BHD

630

GENTING

GENTING BHD

594

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More