[PETDAG] QoQ TTM Result on 30-Sep-2008 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

25-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- 0.51%

YoY- 13.28%

Quarter Report

Announcement Paper 300908.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	22,406,438	24,367,621	26,042,816	26,188,212	23,902,615	22,301,580	21,099,000	4.09%
YoY %	-8.05%	-6.43%	-0.56%	9.56%	7.18%	5.70%	-	-
Horiz. %	106.20%	115.49%	123.43%	124.12%	113.29%	105.70%	100.00%	-
PBT	769,244	810,290	793,812	981,440	981,260	910,043	926,300	-11.65%
YoY %	-5.07%	2.08%	-19.12%	0.02%	7.83%	-1.76%	-	-
Horiz. %	83.04%	87.48%	85.70%	105.95%	105.93%	98.24%	100.00%	-
Tax	-214,487	-228,533	-214,413	-251,686	-255,624	-240,582	-254,570	-10.80%
YoY %	6.15%	-6.59%	14.81%	1.54%	-6.25%	5.49%	-	-
Horiz. %	84.25%	89.77%	84.23%	98.87%	100.41%	94.51%	100.00%	-
NP	554,757	581,757	579,399	729,754	725,636	669,461	671,730	-11.98%
YoY %	-4.64%	0.41%	-20.60%	0.57%	8.39%	-0.34%	-	-
Horiz. %	82.59%	86.61%	86.25%	108.64%	108.02%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	551,829	578,670	573,555	723,372	719,696	663,345	665,234	-11.72%
YoY %	-4.64%	0.89%	-20.71%	0.51%	8.49%	-0.28%	-	-
Horiz. %	82.95%	86.99%	86.22%	108.74%	108.19%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.88%	28.20%	27.01%	25.64%	26.05%	26.44%	27.48%	-
YoY %	-1.13%	4.41%	5.34%	-1.57%	-1.48%	-3.78%	-	-
Horiz. %	101.46%	102.62%	98.29%	93.30%	94.80%	96.22%	100.00%	-
Total Cost	21,851,681	23,785,864	25,463,417	25,458,458	23,176,979	21,632,119	20,427,270	4.60%
YoY %	-8.13%	-6.59%	0.02%	9.84%	7.14%	5.90%	-	-
Horiz. %	106.97%	116.44%	124.65%	124.63%	113.46%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,365,182	4,174,233	3,970,544	4,018,697	4,147,899	3,922,035	3,746,642	10.73%
YoY %	4.57%	5.13%	-1.20%	-3.11%	5.76%	4.68%	-	-
Horiz. %	116.51%	111.41%	105.98%	107.26%	110.71%	104.68%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	447,537	447,537	447,274	447,274	447,538	447,538	318,011	25.60%
YoY %	0.00%	0.06%	0.00%	-0.06%	0.00%	40.73%	-	-
Horiz. %	140.73%	140.73%	140.65%	140.65%	140.73%	140.73%	100.00%	-
Div Payout %	81.10%	77.34%	77.98%	61.83%	62.18%	67.47%	47.80%	-
YoY %	4.86%	-0.82%	26.12%	-0.56%	-7.84%	41.15%	-	-
Horiz. %	169.67%	161.80%	163.14%	129.35%	130.08%	141.15%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	4,365,182	4,174,233	3,970,544	4,018,697	4,147,899	3,922,035	3,746,642	10.73%
YoY %	4.57%	5.13%	-1.20%	-3.11%	5.76%	4.68%	-	-
Horiz. %	116.51%	111.41%	105.98%	107.26%	110.71%	104.68%	100.00%	-
NOSH	992,086	996,237	987,697	989,827	992,320	995,440	991,175	0.06%
YoY %	-0.42%	0.86%	-0.22%	-0.25%	-0.31%	0.43%	-	-
Horiz. %	100.09%	100.51%	99.65%	99.86%	100.12%	100.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	2.48%	2.39%	2.22%	2.79%	3.04%	3.00%	3.18%	-
YoY %	3.77%	7.66%	-20.43%	-8.22%	1.33%	-5.66%	-	-
Horiz. %	77.99%	75.16%	69.81%	87.74%	95.60%	94.34%	100.00%	-
ROE	12.64%	13.86%	14.45%	18.00%	17.35%	16.91%	17.76%	-
YoY %	-8.80%	-4.08%	-19.72%	3.75%	2.60%	-4.79%	-	-
Horiz. %	71.17%	78.04%	81.36%	101.35%	97.69%	95.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	2,258.52	2,445.97	2,636.72	2,645.74	2,408.76	2,240.37	2,128.69	4.02%
YoY %	-7.66%	-7.23%	-0.34%	9.84%	7.52%	5.25%	-	-
Horiz. %	106.10%	114.90%	123.87%	124.29%	113.16%	105.25%	100.00%	-
EPS	55.62	58.09	58.07	73.08	72.53	66.64	67.12	-11.78%
YoY %	-4.25%	0.03%	-20.54%	0.76%	8.84%	-0.72%	-	-
Horiz. %	82.87%	86.55%	86.52%	108.88%	108.06%	99.28%	100.00%	-
DPS	45.00	45.00	45.00	45.00	45.00	45.00	32.00	25.54%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	40.62%	-	-
Horiz. %	140.62%	140.62%	140.62%	140.62%	140.62%	140.62%	100.00%	-
NAPS	4.40	4.19	4.02	4.06	4.18	3.94	3.78	10.66%
YoY %	5.01%	4.23%	-0.99%	-2.87%	6.09%	4.23%	-	-
Horiz. %	116.40%	110.85%	106.35%	107.41%	110.58%	104.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 989,827
RPS	2,255.41	2,452.82	2,621.44	2,636.08	2,406.01	2,244.85	2,123.80	4.09%
YoY %	-8.05%	-6.43%	-0.56%	9.56%	7.18%	5.70%	-	-
Horiz. %	106.20%	115.49%	123.43%	124.12%	113.29%	105.70%	100.00%	-
EPS	55.55	58.25	57.73	72.81	72.44	66.77	66.96	-11.71%
YoY %	-4.64%	0.90%	-20.71%	0.51%	8.49%	-0.28%	-	-
Horiz. %	82.96%	86.99%	86.22%	108.74%	108.18%	99.72%	100.00%	-
DPS	45.05	45.05	45.02	45.02	45.05	45.05	32.01	25.61%
YoY %	0.00%	0.07%	0.00%	-0.07%	0.00%	40.74%	-	-
Horiz. %	140.74%	140.74%	140.64%	140.64%	140.74%	140.74%	100.00%	-
NAPS	4.3939	4.2017	3.9967	4.0452	4.1752	3.9479	3.7713	10.73%
YoY %	4.57%	5.13%	-1.20%	-3.11%	5.76%	4.68%	-	-
Horiz. %	116.51%	111.41%	105.98%	107.26%	110.71%	104.68%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	8.35	7.90	7.20	6.55	7.50	8.00	8.65	-
P/RPS	0.37	0.32	0.27	0.25	0.31	0.36	0.41	-6.62%
YoY %	15.62%	18.52%	8.00%	-19.35%	-13.89%	-12.20%	-	-
Horiz. %	90.24%	78.05%	65.85%	60.98%	75.61%	87.80%	100.00%	-
P/EPS	15.01	13.60	12.40	8.96	10.34	12.01	12.89	10.69%
YoY %	10.37%	9.68%	38.39%	-13.35%	-13.91%	-6.83%	-	-
Horiz. %	116.45%	105.51%	96.20%	69.51%	80.22%	93.17%	100.00%	-
EY	6.66	7.35	8.07	11.16	9.67	8.33	7.76	-9.69%
YoY %	-9.39%	-8.92%	-27.69%	15.41%	16.09%	7.35%	-	-
Horiz. %	85.82%	94.72%	103.99%	143.81%	124.61%	107.35%	100.00%	-
DY	5.39	5.70	6.25	6.87	6.00	5.63	3.70	28.53%
YoY %	-5.44%	-8.80%	-9.02%	14.50%	6.57%	52.16%	-	-
Horiz. %	145.68%	154.05%	168.92%	185.68%	162.16%	152.16%	100.00%	-
P/NAPS	1.90	1.89	1.79	1.61	1.79	2.03	2.29	-11.71%
YoY %	0.53%	5.59%	11.18%	-10.06%	-11.82%	-11.35%	-	-
Horiz. %	82.97%	82.53%	78.17%	70.31%	78.17%	88.65%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	25/05/09	24/02/09	25/11/08	28/08/08	26/05/08	26/02/08	-
Price	8.61	7.95	7.45	7.05	6.55	8.15	8.30	-
P/RPS	0.38	0.33	0.28	0.27	0.27	0.36	0.39	-1.71%
YoY %	15.15%	17.86%	3.70%	0.00%	-25.00%	-7.69%	-	-
Horiz. %	97.44%	84.62%	71.79%	69.23%	69.23%	92.31%	100.00%	-
P/EPS	15.48	13.69	12.83	9.65	9.03	12.23	12.37	16.14%
YoY %	13.08%	6.70%	32.95%	6.87%	-26.17%	-1.13%	-	-
Horiz. %	125.14%	110.67%	103.72%	78.01%	73.00%	98.87%	100.00%	-
EY	6.46	7.31	7.79	10.37	11.07	8.18	8.09	-13.94%
YoY %	-11.63%	-6.16%	-24.88%	-6.32%	35.33%	1.11%	-	-
Horiz. %	79.85%	90.36%	96.29%	128.18%	136.84%	101.11%	100.00%	-
DY	5.23	5.66	6.04	6.38	6.87	5.52	3.86	22.46%
YoY %	-7.60%	-6.29%	-5.33%	-7.13%	24.46%	43.01%	-	-
Horiz. %	135.49%	146.63%	156.48%	165.28%	177.98%	143.01%	100.00%	-
P/NAPS	1.96	1.90	1.85	1.74	1.57	2.07	2.20	-7.41%
YoY %	3.16%	2.70%	6.32%	10.83%	-24.15%	-5.91%	-	-
Horiz. %	89.09%	86.36%	84.09%	79.09%	71.36%	94.09%	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