[PETDAG] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 97.01%

YoY- 11.19%

Quarter Report

Announcement 300909.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	15,543,873	14,337,021	7,539,927	9,931,836	14,431,242	10,544,610	9,823,845	7.03%
YoY %	8.42%	90.15%	-24.08%	-31.18%	36.86%	7.34%	-	-
Horiz. %	158.23%	145.94%	76.75%	101.10%	146.90%	107.34%	100.00%	-
PBT	600,010	573,921	290,809	557,980	506,051	434,647	435,828	4.84%
YoY %	4.55%	97.35%	-47.88%	10.26%	16.43%	-0.27%	-	-
Horiz. %	137.67%	131.69%	66.73%	128.03%	116.11%	99.73%	100.00%	-
Tax	-162,537	-153,025	-80,298	-151,055	-139,488	-128,384	-128,141	3.58%
YoY %	-6.22%	-90.57%	46.84%	-8.29%	-8.65%	-0.19%	-	-
Horiz. %	126.84%	119.42%	62.66%	117.88%	108.86%	100.19%	100.00%	-
NP	437,473	420,896	210,511	406,925	366,563	306,263	307,687	5.34%
YoY %	3.94%	99.94%	-48.27%	11.01%	19.69%	-0.46%	-	-
Horiz. %	142.18%	136.79%	68.42%	132.25%	119.14%	99.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	434,224	417,535	208,728	404,580	363,856	303,822	305,571	5.34%
YoY %	4.00%	100.04%	-48.41%	11.19%	19.76%	-0.57%	-	-
Horiz. %	142.10%	136.64%	68.31%	132.40%	119.07%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.09%	26.66%	27.61%	27.07%	27.56%	29.54%	29.40%	-
YoY %	1.61%	-3.44%	1.99%	-1.78%	-6.70%	0.48%	-	-
Horiz. %	92.14%	90.68%	93.91%	92.07%	93.74%	100.48%	100.00%	-
Total Cost	15,106,400	13,916,125	7,329,416	9,524,911	14,064,679	10,238,347	9,516,158	7.08%
YoY %	8.55%	89.87%	-23.05%	-32.28%	37.37%	7.59%	-	-
Horiz. %	158.74%	146.24%	77.02%	100.09%	147.80%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,848,055	4,957,335	5,009,471	4,324,134	4,036,216	3,643,878	3,224,369	6.22%
YoY %	-2.20%	-1.04%	15.85%	7.13%	10.77%	13.01%	-	-
Horiz. %	150.36%	153.75%	155.36%	134.11%	125.18%	113.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	347,708	347,708	149,091	149,108	119,297	119,145	99,211	20.40%
YoY %	0.00%	133.22%	-0.01%	24.99%	0.13%	20.09%	-	-
Horiz. %	350.47%	350.47%	150.28%	150.29%	120.25%	120.09%	100.00%	-
Div Payout %	80.08%	83.28%	71.43%	36.86%	32.79%	39.22%	32.47%	-
YoY %	-3.84%	16.59%	93.79%	12.41%	-16.39%	20.79%	-	-
Horiz. %	246.63%	256.48%	219.99%	113.52%	100.99%	120.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	4,848,055	4,957,335	5,009,471	4,324,134	4,036,216	3,643,878	3,224,369	6.22%
YoY %	-2.20%	-1.04%	15.85%	7.13%	10.77%	13.01%	-	-
Horiz. %	150.36%	153.75%	155.36%	134.11%	125.18%	113.01%	100.00%	-
NOSH	993,454	993,454	993,942	994,054	994,142	992,882	992,113	0.02%
YoY %	0.00%	-0.05%	-0.01%	-0.01%	0.13%	0.08%	-	-
Horiz. %	100.14%	100.14%	100.18%	100.20%	100.20%	100.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	2.81%	2.94%	2.79%	4.10%	2.54%	2.90%	3.13%	-
YoY %	-4.42%	5.38%	-31.95%	61.42%	-12.41%	-7.35%	-	-
Horiz. %	89.78%	93.93%	89.14%	130.99%	81.15%	92.65%	100.00%	-
ROE	8.96%	8.42%	4.17%	9.36%	9.01%	8.34%	9.48%	-
YoY %	6.41%	101.92%	-55.45%	3.88%	8.03%	-12.03%	-	-
Horiz. %	94.51%	88.82%	43.99%	98.73%	95.04%	87.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	1,564.63	1,443.15	758.59	999.12	1,451.63	1,062.02	990.19	7.00%
YoY %	8.42%	90.24%	-24.07%	-31.17%	36.69%	7.25%	-	-
Horiz. %	158.01%	145.74%	76.61%	100.90%	146.60%	107.25%	100.00%	-
EPS	43.70	42.00	21.00	40.70	36.60	30.60	30.80	5.31%
YoY %	4.05%	100.00%	-48.40%	11.20%	19.61%	-0.65%	-	-
Horiz. %	141.88%	136.36%	68.18%	132.14%	118.83%	99.35%	100.00%	-
DPS	35.00	35.00	15.00	15.00	12.00	12.00	10.00	20.38%
YoY %	0.00%	133.33%	0.00%	25.00%	0.00%	20.00%	-	-
Horiz. %	350.00%	350.00%	150.00%	150.00%	120.00%	120.00%	100.00%	-
NAPS	4.88	4.99	5.04	4.35	4.06	3.67	3.25	6.20%
YoY %	-2.20%	-0.99%	15.86%	7.14%	10.63%	12.92%	-	-
Horiz. %	150.15%	153.54%	155.08%	133.85%	124.92%	112.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 991,129
RPS	1,564.63	1,443.15	758.96	999.73	1,452.63	1,061.41	988.86	7.03%
YoY %	8.42%	90.15%	-24.08%	-31.18%	36.86%	7.34%	-	-
Horiz. %	158.23%	145.94%	76.75%	101.10%	146.90%	107.34%	100.00%	-
EPS	43.70	42.00	21.01	40.72	36.63	30.58	30.76	5.33%
YoY %	4.05%	99.90%	-48.40%	11.17%	19.78%	-0.59%	-	-
Horiz. %	142.07%	136.54%	68.30%	132.38%	119.08%	99.41%	100.00%	-
DPS	35.00	35.00	15.01	15.01	12.01	11.99	9.99	20.39%
YoY %	0.00%	133.18%	0.00%	24.98%	0.17%	20.02%	-	-
Horiz. %	350.35%	350.35%	150.25%	150.25%	120.22%	120.02%	100.00%	-
NAPS	4.88	4.99	5.0425	4.3526	4.0628	3.6679	3.2456	6.22%
YoY %	-2.20%	-1.04%	15.85%	7.13%	10.77%	13.01%	-	-
Horiz. %	150.36%	153.75%	155.36%	134.11%	125.18%	113.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	25.30	21.10	16.10	8.60	6.55	8.80	4.30	-
P/RPS	1.62	1.46	2.12	0.86	0.45	0.83	0.43	21.70%
YoY %	10.96%	-31.13%	146.51%	91.11%	-45.78%	93.02%	-	-
Horiz. %	376.74%	339.53%	493.02%	200.00%	104.65%	193.02%	100.00%	-
P/EPS	57.88	50.20	76.67	21.13	17.90	28.76	13.96	23.44%
YoY %	15.30%	-34.52%	262.85%	18.04%	-37.76%	106.02%	-	-
Horiz. %	414.61%	359.60%	549.21%	151.36%	128.22%	206.02%	100.00%	-
EY	1.73	1.99	1.30	4.73	5.59	3.48	7.16	-18.96%
YoY %	-13.07%	53.08%	-72.52%	-15.38%	60.63%	-51.40%	-	-
Horiz. %	24.16%	27.79%	18.16%	66.06%	78.07%	48.60%	100.00%	-
DY	1.38	1.66	0.93	1.74	1.83	1.36	2.33	-7.46%
YoY %	-16.87%	78.49%	-46.55%	-4.92%	34.56%	-41.63%	-	-
Horiz. %	59.23%	71.24%	39.91%	74.68%	78.54%	58.37%	100.00%	-
P/NAPS	5.18	4.23	3.19	1.98	1.61	2.40	1.32	22.43%
YoY %	22.46%	32.60%	61.11%	22.98%	-32.92%	81.82%	-	-
Horiz. %	392.42%	320.45%	241.67%	150.00%	121.97%	181.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	16/08/12	10/08/11	23/11/09	25/11/08	29/11/07	30/11/06	-
Price	27.70	22.90	16.54	8.70	7.05	8.70	4.74	-
P/RPS	1.77	1.59	2.18	0.87	0.49	0.82	0.48	21.31%
YoY %	11.32%	-27.06%	150.57%	77.55%	-40.24%	70.83%	-	-
Horiz. %	368.75%	331.25%	454.17%	181.25%	102.08%	170.83%	100.00%	-
P/EPS	63.37	54.49	78.76	21.38	19.26	28.43	15.39	23.31%
YoY %	16.30%	-30.82%	268.38%	11.01%	-32.25%	84.73%	-	-
Horiz. %	411.76%	354.06%	511.76%	138.92%	125.15%	184.73%	100.00%	-
EY	1.58	1.84	1.27	4.68	5.19	3.52	6.50	-18.89%
YoY %	-14.13%	44.88%	-72.86%	-9.83%	47.44%	-45.85%	-	-
Horiz. %	24.31%	28.31%	19.54%	72.00%	79.85%	54.15%	100.00%	-
DY	1.26	1.53	0.91	1.72	1.70	1.38	2.11	-7.35%
YoY %	-17.65%	68.13%	-47.09%	1.18%	23.19%	-34.60%	-	-
Horiz. %	59.72%	72.51%	43.13%	81.52%	80.57%	65.40%	100.00%	-
P/NAPS	5.68	4.59	3.28	2.00	1.74	2.37	1.46	22.28%
YoY %	23.75%	39.94%	64.00%	14.94%	-26.58%	62.33%	-	-
Horiz. %	389.04%	314.38%	224.66%	136.99%	119.18%	162.33%	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