[PETDAG] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[PETDAG] PETRONAS DAGANGAN BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -16.86%

YoY- 15.06%

Quarter Report

Quarter 2 FY2013 Financial Results.pdf

Latest QR

Upcoming QR

PETDAG's Result

PETDAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Quarter Result
Revenue	5,331,453	6,465,341	8,367,968	7,924,901	7,484,266	7,539,927	5,151,970	0.50%
YoY %	-17.54%	-22.74%	5.59%	5.89%	-0.74%	46.35%	-	-
Horiz. %	103.48%	125.49%	162.42%	153.82%	145.27%	146.35%	100.00%	-
PBT	249,663	376,102	250,787	273,041	234,237	290,809	275,914	-1.46%
YoY %	-33.62%	49.97%	-8.15%	16.57%	-19.45%	5.40%	-	-
Horiz. %	90.49%	136.31%	90.89%	98.96%	84.89%	105.40%	100.00%	-
Tax	-34,220	-101,643	-62,363	-74,940	-61,223	-80,298	-75,496	-11.05%
YoY %	66.33%	-62.99%	16.78%	-22.40%	23.76%	-6.36%	-	-
Horiz. %	45.33%	134.63%	82.60%	99.26%	81.09%	106.36%	100.00%	-
NP	215,443	274,459	188,424	198,101	173,014	210,511	200,418	1.07%
YoY %	-21.50%	45.66%	-4.88%	14.50%	-17.81%	5.04%	-	-
Horiz. %	107.50%	136.94%	94.02%	98.84%	86.33%	105.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	214,953	273,210	185,649	197,127	171,326	208,728	199,217	1.13%
YoY %	-21.32%	47.16%	-5.82%	15.06%	-17.92%	4.77%	-	-
Horiz. %	107.90%	137.14%	93.19%	98.95%	86.00%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.71%	27.03%	24.87%	27.45%	26.14%	27.61%	27.36%	-
YoY %	-49.28%	8.69%	-9.40%	5.01%	-5.32%	0.91%	-	-
Horiz. %	50.11%	98.79%	90.90%	100.33%	95.54%	100.91%	100.00%	-
Total Cost	5,116,010	6,190,882	8,179,544	7,726,800	7,311,252	7,329,416	4,951,552	0.48%
YoY %	-17.36%	-24.31%	5.86%	5.68%	-0.25%	48.02%	-	-
Horiz. %	103.32%	125.03%	165.19%	156.05%	147.66%	148.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,056,681	4,897,728	4,828,186	4,848,055	4,957,335	5,009,471	4,311,412	2.38%
YoY %	3.25%	1.44%	-0.41%	-2.20%	-1.04%	16.19%	-	-
Horiz. %	117.29%	113.60%	111.99%	112.45%	114.98%	116.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Dividend
Div	139,083	139,083	139,083	173,854	173,854	149,091	148,669	-0.98%
YoY %	0.00%	0.00%	-20.00%	0.00%	16.61%	0.28%	-	-
Horiz. %	93.55%	93.55%	93.55%	116.94%	116.94%	100.28%	100.00%	-
Div Payout %	64.70%	50.91%	74.92%	88.19%	101.48%	71.43%	74.63%	-
YoY %	27.09%	-32.05%	-15.05%	-13.10%	42.07%	-4.29%	-	-
Horiz. %	86.69%	68.22%	100.39%	118.17%	135.98%	95.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Equity
Net Worth	5,056,681	4,897,728	4,828,186	4,848,055	4,957,335	5,009,471	4,311,412	2.38%
YoY %	3.25%	1.44%	-0.41%	-2.20%	-1.04%	16.19%	-	-
Horiz. %	117.29%	113.60%	111.99%	112.45%	114.98%	116.19%	100.00%	-
NOSH	993,454	993,454	993,454	993,454	993,454	993,942	991,129	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.05%	0.28%	-	-
Horiz. %	100.23%	100.23%	100.23%	100.23%	100.23%	100.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Ratio Analysis
NP Margin	4.04%	4.25%	2.25%	2.50%	2.31%	2.79%	3.89%	-
YoY %	-4.94%	88.89%	-10.00%	8.23%	-17.20%	-28.28%	-	-
Horiz. %	103.86%	109.25%	57.84%	64.27%	59.38%	71.72%	100.00%	-
ROE	4.25%	5.58%	3.85%	4.07%	3.46%	4.17%	4.62%	-
YoY %	-23.84%	44.94%	-5.41%	17.63%	-17.03%	-9.74%	-	-
Horiz. %	91.99%	120.78%	83.33%	88.10%	74.89%	90.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Per Share
RPS	536.66	650.79	842.31	797.71	753.36	758.59	519.81	0.47%
YoY %	-17.54%	-22.74%	5.59%	5.89%	-0.69%	45.94%	-	-
Horiz. %	103.24%	125.20%	162.04%	153.46%	144.93%	145.94%	100.00%	-
EPS	21.60	27.50	18.70	19.80	17.30	21.00	20.10	1.07%
YoY %	-21.45%	47.06%	-5.56%	14.45%	-17.62%	4.48%	-	-
Horiz. %	107.46%	136.82%	93.03%	98.51%	86.07%	104.48%	100.00%	-
DPS	14.00	14.00	14.00	17.50	17.50	15.00	15.00	-1.01%
YoY %	0.00%	0.00%	-20.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	93.33%	93.33%	93.33%	116.67%	116.67%	100.00%	100.00%	-
NAPS	5.09	4.93	4.86	4.88	4.99	5.04	4.35	2.35%
YoY %	3.25%	1.44%	-0.41%	-2.20%	-0.99%	15.86%	-	-
Horiz. %	117.01%	113.33%	111.72%	112.18%	114.71%	115.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 993,454
RPS	536.66	650.79	842.31	797.71	753.36	758.96	518.59	0.50%
YoY %	-17.54%	-22.74%	5.59%	5.89%	-0.74%	46.35%	-	-
Horiz. %	103.48%	125.49%	162.42%	153.82%	145.27%	146.35%	100.00%	-
EPS	21.60	27.50	18.70	19.80	17.30	21.01	20.05	1.10%
YoY %	-21.45%	47.06%	-5.56%	14.45%	-17.66%	4.79%	-	-
Horiz. %	107.73%	137.16%	93.27%	98.75%	86.28%	104.79%	100.00%	-
DPS	14.00	14.00	14.00	17.50	17.50	15.01	14.96	-0.97%
YoY %	0.00%	0.00%	-20.00%	0.00%	16.59%	0.33%	-	-
Horiz. %	93.58%	93.58%	93.58%	116.98%	116.98%	100.33%	100.00%	-
NAPS	5.09	4.93	4.86	4.88	4.99	5.0425	4.3398	2.38%
YoY %	3.25%	1.44%	-0.41%	-2.20%	-1.04%	16.19%	-	-
Horiz. %	117.29%	113.60%	111.99%	112.45%	114.98%	116.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/09/09	-
Price	23.40	20.58	24.04	25.30	21.10	16.10	8.60	-
P/RPS	4.36	3.16	2.85	3.17	2.80	2.12	1.65	15.47%
YoY %	37.97%	10.88%	-10.09%	13.21%	32.08%	28.48%	-	-
Horiz. %	264.24%	191.52%	172.73%	192.12%	169.70%	128.48%	100.00%	-
P/EPS	108.15	74.83	128.64	127.50	122.35	76.67	42.79	14.71%
YoY %	44.53%	-41.83%	0.89%	4.21%	59.58%	79.18%	-	-
Horiz. %	252.75%	174.88%	300.63%	297.97%	285.93%	179.18%	100.00%	-
EY	0.92	1.34	0.78	0.78	0.82	1.30	2.34	-12.91%
YoY %	-31.34%	71.79%	0.00%	-4.88%	-36.92%	-44.44%	-	-
Horiz. %	39.32%	57.26%	33.33%	33.33%	35.04%	55.56%	100.00%	-
DY	0.60	0.68	0.58	0.69	0.83	0.93	1.74	-14.58%
YoY %	-11.76%	17.24%	-15.94%	-16.87%	-10.75%	-46.55%	-	-
Horiz. %	34.48%	39.08%	33.33%	39.66%	47.70%	53.45%	100.00%	-
P/NAPS	4.60	4.17	4.95	5.18	4.23	3.19	1.98	13.29%
YoY %	10.31%	-15.76%	-4.44%	22.46%	32.60%	61.11%	-	-
Horiz. %	232.32%	210.61%	250.00%	261.62%	213.64%	161.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	15/08/16	06/08/15	07/08/14	21/08/13	16/08/12	10/08/11	23/11/09	-
Price	23.48	21.44	20.00	27.70	22.90	16.54	8.70	-
P/RPS	4.38	3.29	2.37	3.47	3.04	2.18	1.67	15.34%
YoY %	33.13%	38.82%	-31.70%	14.14%	39.45%	30.54%	-	-
Horiz. %	262.28%	197.01%	141.92%	207.78%	182.04%	130.54%	100.00%	-
P/EPS	108.52	77.96	107.02	139.60	132.79	78.76	43.28	14.58%
YoY %	39.20%	-27.15%	-23.34%	5.13%	68.60%	81.98%	-	-
Horiz. %	250.74%	180.13%	247.27%	322.55%	306.82%	181.98%	100.00%	-
EY	0.92	1.28	0.93	0.72	0.75	1.27	2.31	-12.74%
YoY %	-28.12%	37.63%	29.17%	-4.00%	-40.94%	-45.02%	-	-
Horiz. %	39.83%	55.41%	40.26%	31.17%	32.47%	54.98%	100.00%	-
DY	0.60	0.65	0.70	0.63	0.76	0.91	1.72	-14.43%
YoY %	-7.69%	-7.14%	11.11%	-17.11%	-16.48%	-47.09%	-	-
Horiz. %	34.88%	37.79%	40.70%	36.63%	44.19%	52.91%	100.00%	-
P/NAPS	4.61	4.35	4.12	5.68	4.59	3.28	2.00	13.16%
YoY %	5.98%	5.58%	-27.46%	23.75%	39.94%	64.00%	-	-
Horiz. %	230.50%	217.50%	206.00%	284.00%	229.50%	164.00%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:55:00

ADX

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-05 16:35:00

EMA 5

5 Mins

BUY

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

947

HLIND

HONG LEONG INDUSTRIES BHD

933

GENTING

GENTING BHD

372

MAYBANK

MALAYAN BANKING BHD

317

JCY

JCY INTERNATIONAL BERHAD

302

SAPNRG

SAPURA ENERGY BERHAD

256

GENM

GENTING MALAYSIA BERHAD

252

PBBANK

PUBLIC BANK BHD

235

ARMADA

BUMI ARMADA BERHAD

235

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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