[PETDAG] YoY Quarter 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- 2.12%

YoY- 144.47%

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
Quarter Result
Revenue	5,417,494	4,374,999	6,050,194	4,847,614	4,283,395	3,268,309	2,643,317	12.69%
YoY %	23.83%	-27.69%	24.81%	13.17%	31.06%	23.64%	-	-
Horiz. %	204.95%	165.51%	228.89%	183.39%	162.05%	123.64%	100.00%	-
PBT	231,097	235,929	219,451	235,708	107,209	-30,607	72,726	21.23%
YoY %	-2.05%	7.51%	-6.90%	119.86%	450.28%	-142.09%	-	-
Horiz. %	317.76%	324.41%	301.75%	324.10%	147.41%	-42.09%	100.00%	-
Tax	-68,632	-64,341	-50,221	-64,209	-36,085	-12,127	-18,916	23.94%
YoY %	-6.67%	-28.12%	21.79%	-77.94%	-197.56%	35.89%	-	-
Horiz. %	362.83%	340.14%	265.49%	339.44%	190.76%	64.11%	100.00%	-
NP	162,465	171,588	169,230	171,499	71,124	-42,734	53,810	20.21%
YoY %	-5.32%	1.39%	-1.32%	141.13%	266.43%	-179.42%	-	-
Horiz. %	301.92%	318.88%	314.50%	318.71%	132.18%	-79.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,108	172,349	167,234	169,123	69,180	-42,734	53,810	20.04%
YoY %	-6.52%	3.06%	-1.12%	144.47%	261.89%	-179.42%	-	-
Horiz. %	299.40%	320.29%	310.79%	314.30%	128.56%	-79.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.70%	27.27%	22.88%	27.24%	33.66%	-	26.01%	-
YoY %	8.91%	19.19%	-16.01%	-19.07%	0.00%	-	-	-
Horiz. %	114.19%	104.84%	87.97%	104.73%	129.41%	-	100.00%	-
Total Cost	5,255,029	4,203,411	5,880,964	4,676,115	4,212,271	3,311,043	2,589,507	12.51%
YoY %	25.02%	-28.53%	25.77%	11.01%	27.22%	27.86%	-	-
Horiz. %	202.94%	162.32%	227.11%	180.58%	162.67%	127.86%	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	447,522	328,758	328,495	198,968	148,904	99,381	99,648	28.43%
YoY %	36.13%	0.08%	65.10%	33.62%	49.83%	-0.27%	-	-
Horiz. %	449.10%	329.92%	329.66%	199.67%	149.43%	99.73%	100.00%	-
Div Payout %	277.78%	190.75%	196.43%	117.65%	215.24%	0.00%	185.19%	-
YoY %	45.63%	-2.89%	66.96%	-45.34%	0.00%	0.00%	-	-
Horiz. %	150.00%	103.00%	106.07%	63.53%	116.23%	0.00%	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	3.00%	3.92%	2.80%	3.54%	1.66%	-1.31%	2.04%	-
YoY %	-23.47%	40.00%	-20.90%	113.25%	226.72%	-164.22%	-	-
Horiz. %	147.06%	192.16%	137.25%	173.53%	81.37%	-64.22%	100.00%	-
ROE	3.53%	4.13%	4.26%	4.84%	2.28%	-1.63%	2.14%	-
YoY %	-14.53%	-3.05%	-11.98%	112.28%	239.88%	-176.17%	-	-
Horiz. %	164.95%	192.99%	199.07%	226.17%	106.54%	-76.17%	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	544.75	439.15	607.79	487.28	431.49	328.87	530.53	0.44%
YoY %	24.05%	-27.75%	24.73%	12.93%	31.20%	-38.01%	-	-
Horiz. %	102.68%	82.78%	114.56%	91.85%	81.33%	61.99%	100.00%	-
EPS	16.20	17.30	16.80	17.00	7.00	-4.30	10.80	6.98%
YoY %	-6.36%	2.98%	-1.18%	142.86%	262.79%	-139.81%	-	-
Horiz. %	150.00%	160.19%	155.56%	157.41%	64.81%	-39.81%	100.00%	-
DPS	45.00	33.00	33.00	20.00	15.00	10.00	20.00	14.46%
YoY %	36.36%	0.00%	65.00%	33.33%	50.00%	-50.00%	-	-
Horiz. %	225.00%	165.00%	165.00%	100.00%	75.00%	50.00%	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	545.32	440.38	609.01	487.96	431.16	328.98	266.07	12.69%
YoY %	23.83%	-27.69%	24.81%	13.17%	31.06%	23.64%	-	-
Horiz. %	204.95%	165.51%	228.89%	183.40%	162.05%	123.64%	100.00%	-
EPS	16.22	17.35	16.83	17.02	6.96	-4.30	5.42	20.03%
YoY %	-6.51%	3.09%	-1.12%	144.54%	261.86%	-179.34%	-	-
Horiz. %	299.26%	320.11%	310.52%	314.02%	128.41%	-79.34%	100.00%	-
DPS	45.05	33.09	33.07	20.03	14.99	10.00	10.03	28.43%
YoY %	36.14%	0.06%	65.10%	33.62%	49.90%	-0.30%	-	-
Horiz. %	449.15%	329.91%	329.71%	199.70%	149.45%	99.70%	100.00%	-
NAPS	4.5948	4.2017	3.9479	3.5149	3.0577	2.631	2.5327	10.43%
YoY %	9.36%	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	1.66	1.80	1.32	1.26	0.94	1.22	0.70	15.47%
YoY %	-7.78%	36.36%	4.76%	34.04%	-22.95%	74.29%	-	-
Horiz. %	237.14%	257.14%	188.57%	180.00%	134.29%	174.29%	100.00%	-
P/EPS	55.86	45.66	47.62	36.18	58.26	-93.49	34.44	8.39%
YoY %	22.34%	-4.12%	31.62%	-37.90%	162.32%	-371.46%	-	-
Horiz. %	162.20%	132.58%	138.27%	105.05%	169.16%	-271.46%	100.00%	-
EY	1.79	2.19	2.10	2.76	1.72	-1.07	2.90	-7.72%
YoY %	-18.26%	4.29%	-23.91%	60.47%	260.75%	-136.90%	-	-
Horiz. %	61.72%	75.52%	72.41%	95.17%	59.31%	-36.90%	100.00%	-
DY	4.97	4.18	4.13	3.25	3.69	2.49	5.38	-1.31%
YoY %	18.90%	1.21%	27.08%	-11.92%	48.19%	-53.72%	-	-
Horiz. %	92.38%	77.70%	76.77%	60.41%	68.59%	46.28%	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	1.64	1.81	1.34	1.49	0.93	1.27	0.64	16.97%
YoY %	-9.39%	35.07%	-10.07%	60.22%	-26.77%	98.44%	-	-
Horiz. %	256.25%	282.81%	209.38%	232.81%	145.31%	198.44%	100.00%	-
P/EPS	55.25	45.95	48.51	42.65	57.40	-97.21	31.48	9.82%
YoY %	20.24%	-5.28%	13.74%	-25.70%	159.05%	-408.80%	-	-
Horiz. %	175.51%	145.97%	154.10%	135.48%	182.34%	-308.80%	100.00%	-
EY	1.81	2.18	2.06	2.34	1.74	-1.03	3.18	-8.96%
YoY %	-16.97%	5.83%	-11.97%	34.48%	268.93%	-132.39%	-	-
Horiz. %	56.92%	68.55%	64.78%	73.58%	54.72%	-32.39%	100.00%	-
DY	5.03	4.15	4.05	2.76	3.75	2.39	5.88	-2.56%
YoY %	21.20%	2.47%	46.74%	-26.40%	56.90%	-59.35%	-	-
Horiz. %	85.54%	70.58%	68.88%	46.94%	63.78%	40.65%	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