[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	2,080.22	2,450.33	2,242.58	1,960.49	1,666.02	1,252.04	988.51	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	75.71	58.19	66.70	64.39	50.75	21.19	38.68	11.83%
YoY %	30.11%	-12.76%	3.59%	26.88%	139.50%	-45.22%	-	-
Horiz. %	195.73%	150.44%	172.44%	166.47%	131.20%	54.78%	100.00%	-
DPS	59.95	45.00	45.00	30.00	19.85	14.97	20.00	20.06%
YoY %	33.22%	0.00%	50.00%	51.13%	32.60%	-25.15%	-	-
Horiz. %	299.75%	225.00%	225.00%	150.00%	99.25%	74.85%	100.00%	-
NAPS	4.5901	4.1975	3.9439	3.5113	3.0546	2.6283	2.5301	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
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 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