[PETDAG] YoY TTM Result on 31-Mar-2008 [#4]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

26-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- -0.28%

YoY- 3.6%

Quarter Report

announcement_310308.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	6,382,665	20,687,043	24,367,621	22,301,580	19,496,360	16,567,918	12,451,079	-10.53%
YoY %	-69.15%	-15.10%	9.26%	14.39%	17.68%	33.06%	-	-
Horiz. %	51.26%	166.15%	195.71%	179.11%	156.58%	133.06%	100.00%	-
PBT	315,541	1,046,001	810,290	910,043	903,198	724,669	330,119	-0.74%
YoY %	-69.83%	29.09%	-10.96%	0.76%	24.64%	119.52%	-	-
Horiz. %	95.58%	316.86%	245.45%	275.67%	273.60%	219.52%	100.00%	-
Tax	-85,768	-288,479	-228,533	-240,582	-256,559	-213,500	-119,388	-5.36%
YoY %	70.27%	-26.23%	5.01%	6.23%	-20.17%	-78.83%	-	-
Horiz. %	71.84%	241.63%	191.42%	201.51%	214.90%	178.83%	100.00%	-
NP	229,773	757,522	581,757	669,461	646,639	511,169	210,731	1.45%
YoY %	-69.67%	30.21%	-13.10%	3.53%	26.50%	142.57%	-	-
Horiz. %	109.04%	359.47%	276.07%	317.69%	306.86%	242.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,456	752,932	578,670	663,345	640,307	504,721	210,731	1.35%
YoY %	-69.66%	30.11%	-12.76%	3.60%	26.86%	139.51%	-	-
Horiz. %	108.41%	357.30%	274.60%	314.78%	303.85%	239.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.18%	27.58%	28.20%	26.44%	28.41%	29.46%	36.17%	-
YoY %	-1.45%	-2.20%	6.66%	-6.93%	-3.56%	-18.55%	-	-
Horiz. %	75.15%	76.25%	77.97%	73.10%	78.55%	81.45%	100.00%	-
Total Cost	6,152,892	19,929,521	23,785,864	21,632,119	18,849,721	16,056,749	12,240,348	-10.82%
YoY %	-69.13%	-16.21%	9.96%	14.76%	17.39%	31.18%	-	-
Horiz. %	50.27%	162.82%	194.32%	176.73%	154.00%	131.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,797,575	4,564,726	4,174,233	3,922,035	3,491,892	3,037,661	2,613,730	10.64%
YoY %	5.10%	9.35%	6.43%	12.32%	14.95%	16.22%	-	-
Horiz. %	183.55%	174.64%	159.70%	150.06%	133.60%	116.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	595,972	596,191	447,537	447,538	298,329	197,434	148,852	25.99%
YoY %	-0.04%	33.22%	-0.00%	50.01%	51.10%	32.64%	-	-
Horiz. %	400.38%	400.53%	300.66%	300.66%	200.42%	132.64%	100.00%	-
Div Payout %	260.87%	79.18%	77.34%	67.47%	46.59%	39.12%	70.64%	-
YoY %	229.46%	2.38%	14.63%	44.82%	19.10%	-44.62%	-	-
Horiz. %	369.30%	112.09%	109.48%	95.51%	65.95%	55.38%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	4,797,575	4,564,726	4,174,233	3,922,035	3,491,892	3,037,661	2,613,730	10.64%
YoY %	5.10%	9.35%	6.43%	12.32%	14.95%	16.22%	-	-
Horiz. %	183.55%	174.64%	159.70%	150.06%	133.60%	116.22%	100.00%	-
NOSH	993,286	994,493	996,237	995,440	994,841	992,699	993,813	-0.00%
YoY %	-0.12%	-0.18%	0.08%	0.06%	0.22%	-0.11%	-	-
Horiz. %	99.95%	100.07%	100.24%	100.16%	100.10%	99.89%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	3.60%	3.66%	2.39%	3.00%	3.32%	3.09%	1.69%	-
YoY %	-1.64%	53.14%	-20.33%	-9.64%	7.44%	82.84%	-	-
Horiz. %	213.02%	216.57%	141.42%	177.51%	196.45%	182.84%	100.00%	-
ROE	4.76%	16.49%	13.86%	16.91%	18.34%	16.62%	8.06%	-
YoY %	-71.13%	18.98%	-18.04%	-7.80%	10.35%	106.20%	-	-
Horiz. %	59.06%	204.59%	171.96%	209.80%	227.54%	206.20%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	642.58	2,080.16	2,445.97	2,240.37	1,959.75	1,668.98	1,252.86	-10.52%
YoY %	-69.11%	-14.96%	9.18%	14.32%	17.42%	33.21%	-	-
Horiz. %	51.29%	166.03%	195.23%	178.82%	156.42%	133.21%	100.00%	-
EPS	23.00	75.71	58.09	66.64	64.36	50.84	21.20	1.36%
YoY %	-69.62%	30.33%	-12.83%	3.54%	26.59%	139.81%	-	-
Horiz. %	108.49%	357.12%	274.01%	314.34%	303.58%	239.81%	100.00%	-
DPS	60.00	60.00	45.00	45.00	30.00	19.89	14.98	26.00%
YoY %	0.00%	33.33%	0.00%	50.00%	50.83%	32.78%	-	-
Horiz. %	400.53%	400.53%	300.40%	300.40%	200.27%	132.78%	100.00%	-
NAPS	4.83	4.59	4.19	3.94	3.51	3.06	2.63	10.65%
YoY %	5.23%	9.55%	6.35%	12.25%	14.71%	16.35%	-	-
Horiz. %	183.65%	174.52%	159.32%	149.81%	133.46%	116.35%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 995,440
RPS	641.82	2,080.22	2,450.33	2,242.58	1,960.49	1,666.02	1,252.04	-10.53%
YoY %	-69.15%	-15.10%	9.26%	14.39%	17.68%	33.06%	-	-
Horiz. %	51.26%	166.15%	195.71%	179.11%	156.58%	133.06%	100.00%	-
EPS	22.97	75.71	58.19	66.70	64.39	50.75	21.19	1.35%
YoY %	-69.66%	30.11%	-12.76%	3.59%	26.88%	139.50%	-	-
Horiz. %	108.40%	357.29%	274.61%	314.77%	303.87%	239.50%	100.00%	-
DPS	59.93	59.95	45.00	45.00	30.00	19.85	14.97	25.99%
YoY %	-0.03%	33.22%	0.00%	50.00%	51.13%	32.60%	-	-
Horiz. %	400.33%	400.47%	300.60%	300.60%	200.40%	132.60%	100.00%	-
NAPS	4.8243	4.5901	4.1975	3.9439	3.5113	3.0546	2.6283	10.64%
YoY %	5.10%	9.35%	6.43%	12.32%	14.95%	16.22%	-	-
Horiz. %	183.55%	174.64%	159.70%	150.06%	133.60%	116.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	16.50	9.05	7.90	8.00	6.15	4.06	4.02	-
P/RPS	2.57	0.44	0.32	0.36	0.31	0.24	0.32	41.49%
YoY %	484.09%	37.50%	-11.11%	16.13%	29.17%	-25.00%	-	-
Horiz. %	803.12%	137.50%	100.00%	112.50%	96.88%	75.00%	100.00%	-
P/EPS	71.74	11.95	13.60	12.01	9.56	7.99	18.96	24.81%
YoY %	500.33%	-12.13%	13.24%	25.63%	19.65%	-57.86%	-	-
Horiz. %	378.38%	63.03%	71.73%	63.34%	50.42%	42.14%	100.00%	-
EY	1.39	8.37	7.35	8.33	10.47	12.52	5.27	-19.91%
YoY %	-83.39%	13.88%	-11.76%	-20.44%	-16.37%	137.57%	-	-
Horiz. %	26.38%	158.82%	139.47%	158.06%	198.67%	237.57%	100.00%	-
DY	3.64	6.63	5.70	5.63	4.88	4.90	3.73	-0.40%
YoY %	-45.10%	16.32%	1.24%	15.37%	-0.41%	31.37%	-	-
Horiz. %	97.59%	177.75%	152.82%	150.94%	130.83%	131.37%	100.00%	-
P/NAPS	3.42	1.97	1.89	2.03	1.75	1.33	1.53	14.33%
YoY %	73.60%	4.23%	-6.90%	16.00%	31.58%	-13.07%	-	-
Horiz. %	223.53%	128.76%	123.53%	132.68%	114.38%	86.93%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	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	-
Price	0.00	8.95	7.95	8.15	7.25	4.00	4.18	-
P/RPS	0.00	0.43	0.33	0.36	0.37	0.24	0.33	-
YoY %	0.00%	30.30%	-8.33%	-2.70%	54.17%	-27.27%	-	-
Horiz. %	0.00%	130.30%	100.00%	109.09%	112.12%	72.73%	100.00%	-
P/EPS	0.00	11.82	13.69	12.23	11.26	7.87	19.71	-
YoY %	0.00%	-13.66%	11.94%	8.61%	43.07%	-60.07%	-	-
Horiz. %	0.00%	59.97%	69.46%	62.05%	57.13%	39.93%	100.00%	-
EY	0.00	8.46	7.31	8.18	8.88	12.71	5.07	-
YoY %	0.00%	15.73%	-10.64%	-7.88%	-30.13%	150.69%	-	-
Horiz. %	0.00%	166.86%	144.18%	161.34%	175.15%	250.69%	100.00%	-
DY	0.00	6.70	5.66	5.52	4.14	4.97	3.58	-
YoY %	0.00%	18.37%	2.54%	33.33%	-16.70%	38.83%	-	-
Horiz. %	0.00%	187.15%	158.10%	154.19%	115.64%	138.83%	100.00%	-
P/NAPS	0.00	1.95	1.90	2.07	2.07	1.31	1.59	-
YoY %	0.00%	2.63%	-8.21%	0.00%	58.02%	-17.61%	-	-
Horiz. %	0.00%	122.64%	119.50%	130.19%	130.19%	82.39%	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