[PETDAG] YoY TTM Result on 31-Mar-2007 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 18.5%

YoY- 26.86%

Quarter Report

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	20,687,043	24,367,621	22,301,580	19,496,360	16,567,918	12,451,079	9,830,365	13.19%
YoY %	-15.10%	9.26%	14.39%	17.68%	33.06%	26.66%	-	-
Horiz. %	210.44%	247.88%	226.86%	198.33%	168.54%	126.66%	100.00%	-
PBT	1,046,001	810,290	910,043	903,198	724,669	330,119	555,189	11.12%
YoY %	29.09%	-10.96%	0.76%	24.64%	119.52%	-40.54%	-	-
Horiz. %	188.40%	145.95%	163.92%	162.68%	130.53%	59.46%	100.00%	-
Tax	-288,479	-228,533	-240,582	-256,559	-213,500	-119,388	-170,493	9.15%
YoY %	-26.23%	5.01%	6.23%	-20.17%	-78.83%	29.97%	-	-
Horiz. %	169.20%	134.04%	141.11%	150.48%	125.23%	70.03%	100.00%	-
NP	757,522	581,757	669,461	646,639	511,169	210,731	384,696	11.94%
YoY %	30.21%	-13.10%	3.53%	26.50%	142.57%	-45.22%	-	-
Horiz. %	196.91%	151.23%	174.02%	168.09%	132.88%	54.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	752,932	578,670	663,345	640,307	504,721	210,731	384,696	11.83%
YoY %	30.11%	-12.76%	3.60%	26.86%	139.51%	-45.22%	-	-
Horiz. %	195.72%	150.42%	172.43%	166.44%	131.20%	54.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.58%	28.20%	26.44%	28.41%	29.46%	36.17%	30.71%	-
YoY %	-2.20%	6.66%	-6.93%	-3.56%	-18.55%	17.78%	-	-
Horiz. %	89.81%	91.83%	86.10%	92.51%	95.93%	117.78%	100.00%	-
Total Cost	19,929,521	23,785,864	21,632,119	18,849,721	16,056,749	12,240,348	9,445,669	13.24%
YoY %	-16.21%	9.96%	14.76%	17.39%	31.18%	29.59%	-	-
Horiz. %	210.99%	251.82%	229.02%	199.56%	169.99%	129.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,564,726	4,174,233	3,922,035	3,491,892	3,037,661	2,613,730	2,516,115	10.43%
YoY %	9.35%	6.43%	12.32%	14.95%	16.22%	3.88%	-	-
Horiz. %	181.42%	165.90%	155.88%	138.78%	120.73%	103.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	596,191	447,537	447,538	298,329	197,434	148,852	198,928	20.06%
YoY %	33.22%	-0.00%	50.01%	51.10%	32.64%	-25.17%	-	-
Horiz. %	299.70%	224.97%	224.97%	149.97%	99.25%	74.83%	100.00%	-
Div Payout %	79.18%	77.34%	67.47%	46.59%	39.12%	70.64%	51.71%	-
YoY %	2.38%	14.63%	44.82%	19.10%	-44.62%	36.61%	-	-
Horiz. %	153.12%	149.56%	130.48%	90.10%	75.65%	136.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	4,564,726	4,174,233	3,922,035	3,491,892	3,037,661	2,613,730	2,516,115	10.43%
YoY %	9.35%	6.43%	12.32%	14.95%	16.22%	3.88%	-	-
Horiz. %	181.42%	165.90%	155.88%	138.78%	120.73%	103.88%	100.00%	-
NOSH	994,493	996,237	995,440	994,841	992,699	993,813	498,240	12.20%
YoY %	-0.18%	0.08%	0.06%	0.22%	-0.11%	99.46%	-	-
Horiz. %	199.60%	199.95%	199.79%	199.67%	199.24%	199.46%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.66%	2.39%	3.00%	3.32%	3.09%	1.69%	3.91%	-
YoY %	53.14%	-20.33%	-9.64%	7.44%	82.84%	-56.78%	-	-
Horiz. %	93.61%	61.13%	76.73%	84.91%	79.03%	43.22%	100.00%	-
ROE	16.49%	13.86%	16.91%	18.34%	16.62%	8.06%	15.29%	-
YoY %	18.98%	-18.04%	-7.80%	10.35%	106.20%	-47.29%	-	-
Horiz. %	107.85%	90.65%	110.60%	119.95%	108.70%	52.71%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	2,080.16	2,445.97	2,240.37	1,959.75	1,668.98	1,252.86	1,973.02	0.88%
YoY %	-14.96%	9.18%	14.32%	17.42%	33.21%	-36.50%	-	-
Horiz. %	105.43%	123.97%	113.55%	99.33%	84.59%	63.50%	100.00%	-
EPS	75.71	58.09	66.64	64.36	50.84	21.20	77.21	-0.32%
YoY %	30.33%	-12.83%	3.54%	26.59%	139.81%	-72.54%	-	-
Horiz. %	98.06%	75.24%	86.31%	83.36%	65.85%	27.46%	100.00%	-
DPS	60.00	45.00	45.00	30.00	19.89	14.98	40.00	6.98%
YoY %	33.33%	0.00%	50.00%	50.83%	32.78%	-62.55%	-	-
Horiz. %	150.00%	112.50%	112.50%	75.00%	49.73%	37.45%	100.00%	-
NAPS	4.59	4.19	3.94	3.51	3.06	2.63	5.05	-1.57%
YoY %	9.55%	6.35%	12.25%	14.71%	16.35%	-47.92%	-	-
Horiz. %	90.89%	82.97%	78.02%	69.50%	60.59%	52.08%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 994,841
RPS	2,082.34	2,452.82	2,244.85	1,962.48	1,667.71	1,253.31	989.51	13.19%
YoY %	-15.10%	9.26%	14.39%	17.68%	33.06%	26.66%	-	-
Horiz. %	210.44%	247.88%	226.86%	198.33%	168.54%	126.66%	100.00%	-
EPS	75.79	58.25	66.77	64.45	50.80	21.21	38.72	11.83%
YoY %	30.11%	-12.76%	3.60%	26.87%	139.51%	-45.22%	-	-
Horiz. %	195.74%	150.44%	172.44%	166.45%	131.20%	54.78%	100.00%	-
DPS	60.01	45.05	45.05	30.03	19.87	14.98	20.02	20.06%
YoY %	33.21%	0.00%	50.02%	51.13%	32.64%	-25.17%	-	-
Horiz. %	299.75%	225.02%	225.02%	150.00%	99.25%	74.83%	100.00%	-
NAPS	4.5948	4.2017	3.9479	3.5149	3.0577	2.631	2.5327	10.43%
YoY %	9.36%	6.43%	12.32%	14.95%	16.22%	3.88%	-	-
Horiz. %	181.42%	165.90%	155.88%	138.78%	120.73%	103.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	9.05	7.90	8.00	6.15	4.06	4.02	3.72	-
P/RPS	0.44	0.32	0.36	0.31	0.24	0.32	0.19	15.01%
YoY %	37.50%	-11.11%	16.13%	29.17%	-25.00%	68.42%	-	-
Horiz. %	231.58%	168.42%	189.47%	163.16%	126.32%	168.42%	100.00%	-
P/EPS	11.95	13.60	12.01	9.56	7.99	18.96	4.82	16.32%
YoY %	-12.13%	13.24%	25.63%	19.65%	-57.86%	293.36%	-	-
Horiz. %	247.93%	282.16%	249.17%	198.34%	165.77%	393.36%	100.00%	-
EY	8.37	7.35	8.33	10.47	12.52	5.27	20.76	-14.04%
YoY %	13.88%	-11.76%	-20.44%	-16.37%	137.57%	-74.61%	-	-
Horiz. %	40.32%	35.40%	40.13%	50.43%	60.31%	25.39%	100.00%	-
DY	6.63	5.70	5.63	4.88	4.90	3.73	10.75	-7.73%
YoY %	16.32%	1.24%	15.37%	-0.41%	31.37%	-65.30%	-	-
Horiz. %	61.67%	53.02%	52.37%	45.40%	45.58%	34.70%	100.00%	-
P/NAPS	1.97	1.89	2.03	1.75	1.33	1.53	0.74	17.71%
YoY %	4.23%	-6.90%	16.00%	31.58%	-13.07%	106.76%	-	-
Horiz. %	266.22%	255.41%	274.32%	236.49%	179.73%	206.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	25/05/09	26/05/08	28/05/07	25/05/06	31/05/05	24/05/04	-
Price	8.95	7.95	8.15	7.25	4.00	4.18	3.40	-
P/RPS	0.43	0.33	0.36	0.37	0.24	0.33	0.17	16.71%
YoY %	30.30%	-8.33%	-2.70%	54.17%	-27.27%	94.12%	-	-
Horiz. %	252.94%	194.12%	211.76%	217.65%	141.18%	194.12%	100.00%	-
P/EPS	11.82	13.69	12.23	11.26	7.87	19.71	4.40	17.89%
YoY %	-13.66%	11.94%	8.61%	43.07%	-60.07%	347.95%	-	-
Horiz. %	268.64%	311.14%	277.95%	255.91%	178.86%	447.95%	100.00%	-
EY	8.46	7.31	8.18	8.88	12.71	5.07	22.71	-15.16%
YoY %	15.73%	-10.64%	-7.88%	-30.13%	150.69%	-77.68%	-	-
Horiz. %	37.25%	32.19%	36.02%	39.10%	55.97%	22.32%	100.00%	-
DY	6.70	5.66	5.52	4.14	4.97	3.58	11.76	-8.94%
YoY %	18.37%	2.54%	33.33%	-16.70%	38.83%	-69.56%	-	-
Horiz. %	56.97%	48.13%	46.94%	35.20%	42.26%	30.44%	100.00%	-
P/NAPS	1.95	1.90	2.07	2.07	1.31	1.59	0.67	19.47%
YoY %	2.63%	-8.21%	0.00%	58.02%	-17.61%	137.31%	-	-
Horiz. %	291.04%	283.58%	308.96%	308.96%	195.52%	237.31%	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

928

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

350

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

UCHITEC

UCHI TECHNOLOGIES BHD

277

MAYBANK

MALAYAN BANKING BHD

241

DNEX

DAGANG NEXCHANGE BERHAD

235

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