[PETDAG] YoY 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- -13.96%

YoY- -6.52%

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
Quarter Result
Revenue	7,688,001	7,422,923	6,382,665	5,417,494	4,374,999	6,050,194	4,847,614	8.33%
YoY %	3.57%	16.30%	17.82%	23.83%	-27.69%	24.81%	-	-
Horiz. %	158.59%	153.13%	131.67%	111.76%	90.25%	124.81%	100.00%	-
PBT	250,756	307,724	315,541	231,097	235,929	219,451	235,708	1.08%
YoY %	-18.51%	-2.48%	36.54%	-2.05%	7.51%	-6.90%	-	-
Horiz. %	106.38%	130.55%	133.87%	98.04%	100.09%	93.10%	100.00%	-
Tax	-72,970	-84,663	-85,768	-68,632	-64,341	-50,221	-64,209	2.24%
YoY %	13.81%	1.29%	-24.97%	-6.67%	-28.12%	21.79%	-	-
Horiz. %	113.64%	131.86%	133.58%	106.89%	100.21%	78.21%	100.00%	-
NP	177,786	223,061	229,773	162,465	171,588	169,230	171,499	0.62%
YoY %	-20.30%	-2.92%	41.43%	-5.32%	1.39%	-1.32%	-	-
Horiz. %	103.67%	130.07%	133.98%	94.73%	100.05%	98.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,498	221,759	228,456	161,108	172,349	167,234	169,123	0.74%
YoY %	-20.41%	-2.93%	41.80%	-6.52%	3.06%	-1.12%	-	-
Horiz. %	104.36%	131.12%	135.08%	95.26%	101.91%	98.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.10%	27.51%	27.18%	29.70%	27.27%	22.88%	27.24%	-
YoY %	5.78%	1.21%	-8.48%	8.91%	19.19%	-16.01%	-	-
Horiz. %	106.83%	100.99%	99.78%	109.03%	100.11%	83.99%	100.00%	-
Total Cost	7,510,215	7,199,862	6,152,892	5,255,029	4,203,411	5,880,964	4,676,115	8.57%
YoY %	4.31%	17.02%	17.09%	25.02%	-28.53%	25.77%	-	-
Horiz. %	160.61%	153.97%	131.58%	112.38%	89.89%	125.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,808,317	4,783,232	4,797,575	4,564,726	4,174,233	3,922,035	3,491,892	5.71%
YoY %	0.52%	-0.30%	5.10%	9.35%	6.43%	12.32%	-	-
Horiz. %	137.70%	136.98%	137.39%	130.72%	119.54%	112.32%	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	173,854	497,217	595,972	447,522	328,758	328,495	198,968	-2.31%
YoY %	-65.03%	-16.57%	33.17%	36.13%	0.08%	65.10%	-	-
Horiz. %	87.38%	249.90%	299.53%	224.92%	165.23%	165.10%	100.00%	-
Div Payout %	98.50%	224.22%	260.87%	277.78%	190.75%	196.43%	117.65%	-
YoY %	-56.07%	-14.05%	-6.09%	45.63%	-2.89%	66.96%	-	-
Horiz. %	83.72%	190.58%	221.73%	236.11%	162.13%	166.96%	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	4,783,232	4,797,575	4,564,726	4,174,233	3,922,035	3,491,892	5.71%
YoY %	0.52%	-0.30%	5.10%	9.35%	6.43%	12.32%	-	-
Horiz. %	137.70%	136.98%	137.39%	130.72%	119.54%	112.32%	100.00%	-
NOSH	993,454	994,435	993,286	994,493	996,237	995,440	994,841	-0.02%
YoY %	-0.10%	0.12%	-0.12%	-0.18%	0.08%	0.06%	-	-
Horiz. %	99.86%	99.96%	99.84%	99.97%	100.14%	100.06%	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	2.31%	3.01%	3.60%	3.00%	3.92%	2.80%	3.54%	-
YoY %	-23.26%	-16.39%	20.00%	-23.47%	40.00%	-20.90%	-	-
Horiz. %	65.25%	85.03%	101.69%	84.75%	110.73%	79.10%	100.00%	-
ROE	3.67%	4.64%	4.76%	3.53%	4.13%	4.26%	4.84%	-
YoY %	-20.91%	-2.52%	34.84%	-14.53%	-3.05%	-11.98%	-	-
Horiz. %	75.83%	95.87%	98.35%	72.93%	85.33%	88.02%	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	773.87	746.45	642.58	544.75	439.15	607.79	487.28	8.36%
YoY %	3.67%	16.16%	17.96%	24.05%	-27.75%	24.73%	-	-
Horiz. %	158.81%	153.19%	131.87%	111.79%	90.12%	124.73%	100.00%	-
EPS	17.80	22.30	23.00	16.20	17.30	16.80	17.00	0.80%
YoY %	-20.18%	-3.04%	41.98%	-6.36%	2.98%	-1.18%	-	-
Horiz. %	104.71%	131.18%	135.29%	95.29%	101.76%	98.82%	100.00%	-
DPS	17.50	50.00	60.00	45.00	33.00	33.00	20.00	-2.29%
YoY %	-65.00%	-16.67%	33.33%	36.36%	0.00%	65.00%	-	-
Horiz. %	87.50%	250.00%	300.00%	225.00%	165.00%	165.00%	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	773.87	747.18	642.47	545.32	440.38	609.01	487.96	8.33%
YoY %	3.57%	16.30%	17.82%	23.83%	-27.69%	24.81%	-	-
Horiz. %	158.59%	153.12%	131.66%	111.76%	90.25%	124.81%	100.00%	-
EPS	17.80	22.32	23.00	16.22	17.35	16.83	17.02	0.78%
YoY %	-20.25%	-2.96%	41.80%	-6.51%	3.09%	-1.12%	-	-
Horiz. %	104.58%	131.14%	135.14%	95.30%	101.94%	98.88%	100.00%	-
DPS	17.50	50.05	59.99	45.05	33.09	33.07	20.03	-2.31%
YoY %	-65.03%	-16.57%	33.16%	36.14%	0.06%	65.10%	-	-
Horiz. %	87.37%	249.88%	299.50%	224.91%	165.20%	165.10%	100.00%	-
NAPS	4.84	4.8147	4.8292	4.5948	4.2017	3.9479	3.5149	5.71%
YoY %	0.53%	-0.30%	5.10%	9.36%	6.43%	12.32%	-	-
Horiz. %	137.70%	136.98%	137.39%	130.72%	119.54%	112.32%	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	3.04	2.38	2.57	1.66	1.80	1.32	1.26	16.52%
YoY %	27.73%	-7.39%	54.82%	-7.78%	36.36%	4.76%	-	-
Horiz. %	241.27%	188.89%	203.97%	131.75%	142.86%	104.76%	100.00%	-
P/EPS	132.27	79.82	71.74	55.86	45.66	47.62	36.18	25.24%
YoY %	65.71%	11.26%	28.43%	22.34%	-4.12%	31.62%	-	-
Horiz. %	365.59%	220.62%	198.29%	154.39%	126.20%	131.62%	100.00%	-
EY	0.76	1.25	1.39	1.79	2.19	2.10	2.76	-20.06%
YoY %	-39.20%	-10.07%	-22.35%	-18.26%	4.29%	-23.91%	-	-
Horiz. %	27.54%	45.29%	50.36%	64.86%	79.35%	76.09%	100.00%	-
DY	0.74	2.81	3.64	4.97	4.18	4.13	3.25	-22.65%
YoY %	-73.67%	-22.80%	-26.76%	18.90%	1.21%	27.08%	-	-
Horiz. %	22.77%	86.46%	112.00%	152.92%	128.62%	127.08%	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	3.04	2.41	2.54	1.64	1.81	1.34	1.49	13.18%
YoY %	26.14%	-5.12%	54.88%	-9.39%	35.07%	-10.07%	-	-
Horiz. %	204.03%	161.74%	170.47%	110.07%	121.48%	89.93%	100.00%	-
P/EPS	132.27	80.72	70.87	55.25	45.95	48.51	42.65	21.71%
YoY %	63.86%	13.90%	28.27%	20.24%	-5.28%	13.74%	-	-
Horiz. %	310.13%	189.26%	166.17%	129.54%	107.74%	113.74%	100.00%	-
EY	0.76	1.24	1.41	1.81	2.18	2.06	2.34	-17.73%
YoY %	-38.71%	-12.06%	-22.10%	-16.97%	5.83%	-11.97%	-	-
Horiz. %	32.48%	52.99%	60.26%	77.35%	93.16%	88.03%	100.00%	-
DY	0.74	2.78	3.68	5.03	4.15	4.05	2.76	-20.43%
YoY %	-73.38%	-24.46%	-26.84%	21.20%	2.47%	46.74%	-	-
Horiz. %	26.81%	100.72%	133.33%	182.25%	150.36%	146.74%	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