[PETDAG] YoY Quarter Result on 30-Sep-2007 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

29-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- -27.23%

YoY- -13.56%

Quarter Report

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	7,539,927	5,151,970	7,690,193	5,404,596	5,084,782	4,159,355	3,075,016	14.20%
YoY %	46.35%	-33.01%	42.29%	6.29%	22.25%	35.26%	-	-
Horiz. %	245.20%	167.54%	250.09%	175.76%	165.36%	135.26%	100.00%	-
PBT	290,809	275,914	182,933	182,753	205,943	-23,331	44,464	32.07%
YoY %	5.40%	50.83%	0.10%	-11.26%	982.70%	-152.47%	-	-
Horiz. %	654.03%	620.53%	411.42%	411.01%	463.17%	-52.47%	100.00%	-
Tax	-80,298	-75,496	-49,882	-53,820	-56,709	8,602	-16,760	26.12%
YoY %	-6.36%	-51.35%	7.32%	5.09%	-759.25%	151.32%	-	-
Horiz. %	479.11%	450.45%	297.63%	321.12%	338.36%	-51.32%	100.00%	-
NP	210,511	200,418	133,051	128,933	149,234	-14,729	27,704	35.04%
YoY %	5.04%	50.63%	3.19%	-13.60%	1,113.20%	-153.17%	-	-
Horiz. %	759.86%	723.43%	480.26%	465.39%	538.67%	-53.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	208,728	199,217	131,647	127,971	148,049	-16,813	27,704	34.87%
YoY %	4.77%	51.33%	2.87%	-13.56%	980.56%	-160.69%	-	-
Horiz. %	753.42%	719.09%	475.19%	461.92%	534.40%	-60.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.61%	27.36%	27.27%	29.45%	27.54%	-	37.69%	-
YoY %	0.91%	0.33%	-7.40%	6.94%	0.00%	-	-	-
Horiz. %	73.26%	72.59%	72.35%	78.14%	73.07%	-	100.00%	-
Total Cost	7,329,416	4,951,552	7,557,142	5,275,663	4,935,548	4,174,084	3,047,312	13.88%
YoY %	48.02%	-34.48%	43.25%	6.89%	18.24%	36.98%	-	-
Horiz. %	240.52%	162.49%	247.99%	173.13%	161.96%	136.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,009,471	4,311,412	4,018,697	3,640,725	3,229,256	2,610,882	2,508,201	10.79%
YoY %	16.19%	7.28%	10.38%	12.74%	23.68%	4.09%	-	-
Horiz. %	199.72%	171.89%	160.22%	145.15%	128.75%	104.09%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	149,091	148,669	118,779	119,042	99,361	48,529	49,471	17.75%
YoY %	0.28%	25.16%	-0.22%	19.81%	104.75%	-1.90%	-	-
Horiz. %	301.37%	300.52%	240.10%	240.63%	200.85%	98.10%	100.00%	-
Div Payout %	71.43%	74.63%	90.23%	93.02%	67.11%	0.00%	178.57%	-
YoY %	-4.29%	-17.29%	-3.00%	38.61%	0.00%	0.00%	-	-
Horiz. %	40.00%	41.79%	50.53%	52.09%	37.58%	0.00%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	5,009,471	4,311,412	4,018,697	3,640,725	3,229,256	2,610,882	2,508,201	10.79%
YoY %	16.19%	7.28%	10.38%	12.74%	23.68%	4.09%	-	-
Horiz. %	199.72%	171.89%	160.22%	145.15%	128.75%	104.09%	100.00%	-
NOSH	993,942	991,129	989,827	992,023	993,617	970,588	494,714	10.88%
YoY %	0.28%	0.13%	-0.22%	-0.16%	2.37%	96.19%	-	-
Horiz. %	200.91%	200.34%	200.08%	200.52%	200.85%	196.19%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	2.79%	3.89%	1.73%	2.39%	2.93%	-0.35%	0.90%	-
YoY %	-28.28%	124.86%	-27.62%	-18.43%	937.14%	-138.89%	-	-
Horiz. %	310.00%	432.22%	192.22%	265.56%	325.56%	-38.89%	100.00%	-
ROE	4.17%	4.62%	3.28%	3.51%	4.58%	-0.64%	1.10%	-
YoY %	-9.74%	40.85%	-6.55%	-23.36%	815.62%	-158.18%	-	-
Horiz. %	379.09%	420.00%	298.18%	319.09%	416.36%	-58.18%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	758.59	519.81	776.92	544.81	511.74	428.54	621.57	2.99%
YoY %	45.94%	-33.09%	42.60%	6.46%	19.41%	-31.06%	-	-
Horiz. %	122.04%	83.63%	124.99%	87.65%	82.33%	68.94%	100.00%	-
EPS	21.00	20.10	13.30	12.90	14.90	-1.70	5.60	21.62%
YoY %	4.48%	51.13%	3.10%	-13.42%	976.47%	-130.36%	-	-
Horiz. %	375.00%	358.93%	237.50%	230.36%	266.07%	-30.36%	100.00%	-
DPS	15.00	15.00	12.00	12.00	10.00	5.00	10.00	6.19%
YoY %	0.00%	25.00%	0.00%	20.00%	100.00%	-50.00%	-	-
Horiz. %	150.00%	150.00%	120.00%	120.00%	100.00%	50.00%	100.00%	-
NAPS	5.04	4.35	4.06	3.67	3.25	2.69	5.07	-0.08%
YoY %	15.86%	7.14%	10.63%	12.92%	20.82%	-46.94%	-	-
Horiz. %	99.41%	85.80%	80.08%	72.39%	64.10%	53.06%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 992,023
RPS	758.19	518.07	773.30	543.47	511.31	418.25	309.21	14.20%
YoY %	46.35%	-33.01%	42.29%	6.29%	22.25%	35.26%	-	-
Horiz. %	245.20%	167.55%	250.09%	175.76%	165.36%	135.26%	100.00%	-
EPS	20.99	20.03	13.24	12.87	14.89	-1.69	2.79	34.84%
YoY %	4.79%	51.28%	2.87%	-13.57%	981.07%	-160.57%	-	-
Horiz. %	752.33%	717.92%	474.55%	461.29%	533.69%	-60.57%	100.00%	-
DPS	14.99	14.95	11.94	11.97	9.99	4.88	4.97	17.76%
YoY %	0.27%	25.21%	-0.25%	19.82%	104.71%	-1.81%	-	-
Horiz. %	301.61%	300.80%	240.24%	240.85%	201.01%	98.19%	100.00%	-
NAPS	5.0374	4.3354	4.0411	3.661	3.2472	2.6254	2.5222	10.79%
YoY %	16.19%	7.28%	10.38%	12.74%	23.68%	4.09%	-	-
Horiz. %	199.72%	171.89%	160.22%	145.15%	128.74%	104.09%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	16.10	8.60	6.55	8.80	4.30	3.98	3.50	-
P/RPS	2.12	1.65	0.84	1.62	0.84	0.93	0.56	21.79%
YoY %	28.48%	96.43%	-48.15%	92.86%	-9.68%	66.07%	-	-
Horiz. %	378.57%	294.64%	150.00%	289.29%	150.00%	166.07%	100.00%	-
P/EPS	76.67	42.79	49.25	68.22	28.86	-229.76	62.50	3.07%
YoY %	79.18%	-13.12%	-27.81%	136.38%	112.56%	-467.62%	-	-
Horiz. %	122.67%	68.46%	78.80%	109.15%	46.18%	-367.62%	100.00%	-
EY	1.30	2.34	2.03	1.47	3.47	-0.44	1.60	-3.02%
YoY %	-44.44%	15.27%	38.10%	-57.64%	888.64%	-127.50%	-	-
Horiz. %	81.25%	146.25%	126.87%	91.88%	216.88%	-27.50%	100.00%	-
DY	0.93	1.74	1.83	1.36	2.33	1.26	2.86	-15.33%
YoY %	-46.55%	-4.92%	34.56%	-41.63%	84.92%	-55.94%	-	-
Horiz. %	32.52%	60.84%	63.99%	47.55%	81.47%	44.06%	100.00%	-
P/NAPS	3.19	1.98	1.61	2.40	1.32	1.48	0.69	25.45%
YoY %	61.11%	22.98%	-32.92%	81.82%	-10.81%	114.49%	-	-
Horiz. %	462.32%	286.96%	233.33%	347.83%	191.30%	214.49%	100.00%	-

	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	10/08/11	23/11/09	25/11/08	29/11/07	30/11/06	23/11/05	08/11/04	-
Price	16.54	8.70	7.05	8.70	4.74	3.88	3.58	-
P/RPS	2.18	1.67	0.91	1.60	0.93	0.91	0.58	21.66%
YoY %	30.54%	83.52%	-43.12%	72.04%	2.20%	56.90%	-	-
Horiz. %	375.86%	287.93%	156.90%	275.86%	160.34%	156.90%	100.00%	-
P/EPS	78.76	43.28	53.01	67.44	31.81	-223.99	63.93	3.13%
YoY %	81.98%	-18.36%	-21.40%	112.01%	114.20%	-450.37%	-	-
Horiz. %	123.20%	67.70%	82.92%	105.49%	49.76%	-350.37%	100.00%	-
EY	1.27	2.31	1.89	1.48	3.14	-0.45	1.56	-3.00%
YoY %	-45.02%	22.22%	27.70%	-52.87%	797.78%	-128.85%	-	-
Horiz. %	81.41%	148.08%	121.15%	94.87%	201.28%	-28.85%	100.00%	-
DY	0.91	1.72	1.70	1.38	2.11	1.29	2.79	-15.29%
YoY %	-47.09%	1.18%	23.19%	-34.60%	63.57%	-53.76%	-	-
Horiz. %	32.62%	61.65%	60.93%	49.46%	75.63%	46.24%	100.00%	-
P/NAPS	3.28	2.00	1.74	2.37	1.46	1.44	0.71	25.44%
YoY %	64.00%	14.94%	-26.58%	62.33%	1.39%	102.82%	-	-
Horiz. %	461.97%	281.69%	245.07%	333.80%	205.63%	202.82%	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