[PETGAS] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -0.16%
YoY- 54.47%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,212,988 2,244,804 2,235,684 2,248,832 2,221,200 2,161,400 1,949,575 8.80%
PBT 760,608 879,028 779,088 853,794 855,174 824,664 586,798 18.86%
Tax -96,044 -113,688 -122,287 -134,012 -134,228 -234,000 -110,100 -8.69%
NP 664,564 765,340 656,801 719,782 720,946 590,664 476,698 24.76%
-
NP to SH 664,564 765,340 656,801 719,782 720,946 590,664 476,698 24.76%
-
Tax Rate 12.63% 12.93% 15.70% 15.70% 15.70% 28.38% 18.76% -
Total Cost 1,548,424 1,479,464 1,578,883 1,529,049 1,500,254 1,570,736 1,472,877 3.38%
-
Net Worth 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 -2.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 395,809 - 197,891 263,785 395,795 - 395,764 0.00%
Div Payout % 59.56% - 30.13% 36.65% 54.90% - 83.02% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 -2.84%
NOSH 1,979,046 1,978,645 1,978,912 1,978,389 1,978,976 1,979,436 1,978,821 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 30.03% 34.09% 29.38% 32.01% 32.46% 27.33% 24.45% -
ROE 10.86% 12.01% 10.62% 12.13% 10.66% 8.78% 7.46% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.82 113.45 112.98 113.67 112.24 109.19 98.52 8.80%
EPS 33.58 38.68 33.19 36.37 36.44 29.84 24.09 24.75%
DPS 20.00 0.00 10.00 13.33 20.00 0.00 20.00 0.00%
NAPS 3.0925 3.2212 3.1245 3.00 3.4177 3.3972 3.23 -2.85%
Adjusted Per Share Value based on latest NOSH - 1,979,789
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.84 113.45 112.99 113.65 112.25 109.23 98.53 8.80%
EPS 33.59 38.68 33.19 36.38 36.43 29.85 24.09 24.78%
DPS 20.00 0.00 10.00 13.33 20.00 0.00 20.00 0.00%
NAPS 3.093 3.2211 3.1248 2.9995 3.4181 3.3984 3.2301 -2.84%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.15 7.05 7.25 6.85 5.95 6.65 7.00 -
P/RPS 6.39 6.21 6.42 6.03 5.30 6.09 7.11 -6.86%
P/EPS 21.29 18.23 21.84 18.83 16.33 22.29 29.06 -18.71%
EY 4.70 5.49 4.58 5.31 6.12 4.49 3.44 23.10%
DY 2.80 0.00 1.38 1.95 3.36 0.00 2.86 -1.40%
P/NAPS 2.31 2.19 2.32 2.28 1.74 1.96 2.17 4.25%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 11/08/03 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 -
Price 7.85 7.45 7.05 7.25 6.00 6.35 6.85 -
P/RPS 7.02 6.57 6.24 6.38 5.35 5.82 6.95 0.66%
P/EPS 23.38 19.26 21.24 19.93 16.47 21.28 28.44 -12.23%
EY 4.28 5.19 4.71 5.02 6.07 4.70 3.52 13.90%
DY 2.55 0.00 1.42 1.84 3.33 0.00 2.92 -8.62%
P/NAPS 2.54 2.31 2.26 2.42 1.76 1.87 2.12 12.79%

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

Post a Comment