[PETDAG] YoY TTM Result on 30-Jun-2004 [#1]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	19,897,311	17,426,892	13,499,281	10,482,211	8,866,080	7,908,558	6,715,644	19.83%
YoY %	14.18%	29.09%	28.78%	18.23%	12.11%	17.76%	-	-
Horiz. %	296.28%	259.50%	201.01%	156.09%	132.02%	117.76%	100.00%	-
PBT	925,208	760,346	443,515	322,785	519,662	571,893	527,823	9.80%
YoY %	21.68%	71.44%	37.40%	-37.89%	-9.13%	8.35%	-	-
Horiz. %	175.29%	144.05%	84.03%	61.15%	98.45%	108.35%	100.00%	-
Tax	-259,691	-231,351	-143,198	-107,982	-163,955	-178,726	-141,049	10.70%
YoY %	-12.25%	-61.56%	-32.61%	34.14%	8.26%	-26.71%	-	-
Horiz. %	184.11%	164.02%	101.52%	76.56%	116.24%	126.71%	100.00%	-
NP	665,517	528,995	300,317	214,803	355,707	393,167	386,774	9.46%
YoY %	25.81%	76.15%	39.81%	-39.61%	-9.53%	1.65%	-	-
Horiz. %	172.07%	136.77%	77.65%	55.54%	91.97%	101.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	658,637	523,233	298,700	214,803	355,707	393,167	377,364	9.72%
YoY %	25.88%	75.17%	39.06%	-39.61%	-9.53%	4.19%	-	-
Horiz. %	174.54%	138.65%	79.15%	56.92%	94.26%	104.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.07%	30.43%	32.29%	33.45%	31.55%	31.25%	26.72%	-
YoY %	-7.76%	-5.76%	-3.47%	6.02%	0.96%	16.95%	-	-
Horiz. %	105.05%	113.88%	120.85%	125.19%	118.08%	116.95%	100.00%	-
Total Cost	19,231,794	16,897,897	13,198,964	10,267,408	8,510,373	7,515,391	6,328,870	20.34%
YoY %	13.81%	28.02%	28.55%	20.65%	13.24%	18.75%	-	-
Horiz. %	303.87%	267.00%	208.55%	162.23%	134.47%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,666,067	3,170,254	2,756,506	2,557,005	2,462,545	2,277,498	1,951,450	11.07%
YoY %	15.64%	15.01%	7.80%	3.84%	8.13%	16.71%	-	-
Horiz. %	187.86%	162.46%	141.25%	131.03%	126.19%	116.71%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	298,329	197,434	124,117	198,928	149,050	198,552	123,980	15.75%
YoY %	51.10%	59.07%	-37.61%	33.46%	-24.93%	60.15%	-	-
Horiz. %	240.63%	159.25%	100.11%	160.45%	120.22%	160.15%	100.00%	-
Div Payout %	45.30%	37.73%	41.55%	92.61%	41.90%	50.50%	32.85%	-
YoY %	20.06%	-9.19%	-55.13%	121.03%	-17.03%	53.73%	-	-
Horiz. %	137.90%	114.86%	126.48%	281.92%	127.55%	153.73%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	3,666,067	3,170,254	2,756,506	2,557,005	2,462,545	2,277,498	1,951,450	11.07%
YoY %	15.64%	15.01%	7.80%	3.84%	8.13%	16.71%	-	-
Horiz. %	187.86%	162.46%	141.25%	131.03%	126.19%	116.71%	100.00%	-
NOSH	993,514	990,704	995,128	495,543	496,480	494,034	496,552	12.24%
YoY %	0.28%	-0.44%	100.82%	-0.19%	0.50%	-0.51%	-	-
Horiz. %	200.08%	199.52%	200.41%	99.80%	99.99%	99.49%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	3.34%	3.04%	2.22%	2.05%	4.01%	4.97%	5.76%	-
YoY %	9.87%	36.94%	8.29%	-48.88%	-19.32%	-13.72%	-	-
Horiz. %	57.99%	52.78%	38.54%	35.59%	69.62%	86.28%	100.00%	-
ROE	17.97%	16.50%	10.84%	8.40%	14.44%	17.26%	19.34%	-
YoY %	8.91%	52.21%	29.05%	-41.83%	-16.34%	-10.75%	-	-
Horiz. %	92.92%	85.32%	56.05%	43.43%	74.66%	89.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	2,002.72	1,759.04	1,356.54	2,115.30	1,785.78	1,600.81	1,352.45	6.75%
YoY %	13.85%	29.67%	-35.87%	18.45%	11.55%	18.36%	-	-
Horiz. %	148.08%	130.06%	100.30%	156.41%	132.04%	118.36%	100.00%	-
EPS	66.29	52.81	30.02	43.35	71.65	79.58	76.00	-2.25%
YoY %	25.53%	75.92%	-30.75%	-39.50%	-9.96%	4.71%	-	-
Horiz. %	87.22%	69.49%	39.50%	57.04%	94.28%	104.71%	100.00%	-
DPS	30.00	19.93	12.47	40.00	30.00	40.00	25.00	3.08%
YoY %	50.53%	59.82%	-68.83%	33.33%	-25.00%	60.00%	-	-
Horiz. %	120.00%	79.72%	49.88%	160.00%	120.00%	160.00%	100.00%	-
NAPS	3.69	3.20	2.77	5.16	4.96	4.61	3.93	-1.04%
YoY %	15.31%	15.52%	-46.32%	4.03%	7.59%	17.30%	-	-
Horiz. %	93.89%	81.42%	70.48%	131.30%	126.21%	117.30%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 495,543
RPS	2,002.84	1,754.17	1,358.82	1,055.13	892.45	796.07	675.99	19.83%
YoY %	14.18%	29.10%	28.78%	18.23%	12.11%	17.76%	-	-
Horiz. %	296.28%	259.50%	201.01%	156.09%	132.02%	117.76%	100.00%	-
EPS	66.30	52.67	30.07	21.62	35.81	39.58	37.99	9.72%
YoY %	25.88%	75.16%	39.08%	-39.63%	-9.53%	4.19%	-	-
Horiz. %	174.52%	138.64%	79.15%	56.91%	94.26%	104.19%	100.00%	-
DPS	30.03	19.87	12.49	20.02	15.00	19.99	12.48	15.75%
YoY %	51.13%	59.09%	-37.61%	33.47%	-24.96%	60.18%	-	-
Horiz. %	240.62%	159.21%	100.08%	160.42%	120.19%	160.18%	100.00%	-
NAPS	3.6902	3.1911	2.7747	2.5739	2.4788	2.2925	1.9643	11.07%
YoY %	15.64%	15.01%	7.80%	3.84%	8.13%	16.71%	-	-
Horiz. %	187.86%	162.45%	141.26%	131.03%	126.19%	116.71%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	8.00	4.08	4.16	3.40	3.08	2.85	1.89	-
P/RPS	0.40	0.23	0.31	0.16	0.17	0.18	0.14	19.11%
YoY %	73.91%	-25.81%	93.75%	-5.88%	-5.56%	28.57%	-	-
Horiz. %	285.71%	164.29%	221.43%	114.29%	121.43%	128.57%	100.00%	-
P/EPS	12.07	7.73	13.86	7.84	4.30	3.58	2.49	30.07%
YoY %	56.14%	-44.23%	76.79%	82.33%	20.11%	43.78%	-	-
Horiz. %	484.74%	310.44%	556.63%	314.86%	172.69%	143.78%	100.00%	-
EY	8.29	12.94	7.22	12.75	23.26	27.92	40.21	-23.13%
YoY %	-35.94%	79.22%	-43.37%	-45.18%	-16.69%	-30.56%	-	-
Horiz. %	20.62%	32.18%	17.96%	31.71%	57.85%	69.44%	100.00%	-
DY	3.75	4.88	3.00	11.76	9.74	14.04	13.23	-18.94%
YoY %	-23.16%	62.67%	-74.49%	20.74%	-30.63%	6.12%	-	-
Horiz. %	28.34%	36.89%	22.68%	88.89%	73.62%	106.12%	100.00%	-
P/NAPS	2.17	1.28	1.50	0.66	0.62	0.62	0.48	28.57%
YoY %	69.53%	-14.67%	127.27%	6.45%	0.00%	29.17%	-	-
Horiz. %	452.08%	266.67%	312.50%	137.50%	129.17%	129.17%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	27/08/07	29/08/06	30/08/05	26/08/04	21/08/03	20/08/02	21/08/01	-
Price	8.25	4.12	3.74	3.50	3.33	2.92	2.04	-
P/RPS	0.41	0.23	0.28	0.17	0.19	0.18	0.15	18.23%
YoY %	78.26%	-17.86%	64.71%	-10.53%	5.56%	20.00%	-	-
Horiz. %	273.33%	153.33%	186.67%	113.33%	126.67%	120.00%	100.00%	-
P/EPS	12.44	7.80	12.46	8.07	4.65	3.67	2.68	29.14%
YoY %	59.49%	-37.40%	54.40%	73.55%	26.70%	36.94%	-	-
Horiz. %	464.18%	291.04%	464.93%	301.12%	173.51%	136.94%	100.00%	-
EY	8.04	12.82	8.03	12.38	21.52	27.25	37.25	-22.54%
YoY %	-37.29%	59.65%	-35.14%	-42.47%	-21.03%	-26.85%	-	-
Horiz. %	21.58%	34.42%	21.56%	33.23%	57.77%	73.15%	100.00%	-
DY	3.64	4.84	3.33	11.43	9.01	13.70	12.25	-18.30%
YoY %	-24.79%	45.35%	-70.87%	26.86%	-34.23%	11.84%	-	-
Horiz. %	29.71%	39.51%	27.18%	93.31%	73.55%	111.84%	100.00%	-
P/NAPS	2.24	1.29	1.35	0.68	0.67	0.63	0.52	27.54%
YoY %	73.64%	-4.44%	98.53%	1.49%	6.35%	21.15%	-	-
Horiz. %	430.77%	248.08%	259.62%	130.77%	128.85%	121.15%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

908

HLIND

HONG LEONG INDUSTRIES BHD

869

JCY

JCY INTERNATIONAL BERHAD

393

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

363

GENTING

GENTING BHD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

307

UCHITEC

UCHI TECHNOLOGIES BHD

294

MAYBANK

MALAYAN BANKING BHD

247

DNEX

DAGANG NEXCHANGE BERHAD

240

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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