[PETGAS] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	3,101,066	3,112,038	3,103,560	2,982,347	2,958,985	2,932,768	2,868,052	5.33%
YoY %	-0.35%	0.27%	4.06%	0.79%	0.89%	2.26%	-	-
Horiz. %	108.12%	108.51%	108.21%	103.99%	103.17%	102.26%	100.00%	-
PBT	1,411,825	1,426,810	1,561,096	1,281,179	1,225,068	1,169,974	1,247,276	8.58%
YoY %	-1.05%	-8.60%	21.85%	4.58%	4.71%	-6.20%	-	-
Horiz. %	113.19%	114.39%	125.16%	102.72%	98.22%	93.80%	100.00%	-
Tax	-355,312	-348,000	-390,000	-34,200	-13,466	-67,400	-82,000	165.07%
YoY %	-2.10%	10.77%	-1,040.35%	-153.97%	80.02%	17.80%	-	-
Horiz. %	433.31%	424.39%	475.61%	41.71%	16.42%	82.20%	100.00%	-
NP	1,056,513	1,078,810	1,171,096	1,246,979	1,211,601	1,102,574	1,165,276	-6.30%
YoY %	-2.07%	-7.88%	-6.09%	2.92%	9.89%	-5.38%	-	-
Horiz. %	90.67%	92.58%	100.50%	107.01%	103.98%	94.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,056,513	1,078,810	1,171,096	1,246,979	1,211,601	1,102,574	1,165,276	-6.30%
YoY %	-2.07%	-7.88%	-6.09%	2.92%	9.89%	-5.38%	-	-
Horiz. %	90.67%	92.58%	100.50%	107.01%	103.98%	94.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.17%	24.39%	24.98%	2.67%	1.10%	5.76%	6.57%	-
YoY %	3.20%	-2.36%	835.58%	142.73%	-80.90%	-12.33%	-	-
Horiz. %	383.11%	371.23%	380.21%	40.64%	16.74%	87.67%	100.00%	-
Total Cost	2,044,553	2,033,228	1,932,464	1,735,368	1,747,384	1,830,194	1,702,776	12.93%
YoY %	0.56%	5.21%	11.36%	-0.69%	-4.52%	7.48%	-	-
Horiz. %	120.07%	119.41%	113.49%	101.91%	102.62%	107.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,620,943	7,585,506	7,877,005	7,586,151	7,248,632	7,104,597	7,340,169	2.52%
YoY %	0.47%	-3.70%	3.83%	4.66%	2.03%	-3.21%	-	-
Horiz. %	103.83%	103.34%	107.31%	103.35%	98.75%	96.79%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	395,697	593,622	-	890,416	395,775	593,632	-	-
YoY %	-33.34%	0.00%	-	124.98%	-33.33%	0.00%	-	-
Horiz. %	66.66%	100.00%	-	149.99%	66.67%	100.00%	-	-
Div Payout %	37.45%	55.03%	-	71.41%	32.67%	53.84%	-	-
YoY %	-31.95%	0.00%	-	118.58%	-39.32%	0.00%	-	-
Horiz. %	69.56%	102.21%	-	132.63%	60.68%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	7,620,943	7,585,506	7,877,005	7,586,151	7,248,632	7,104,597	7,340,169	2.52%
YoY %	0.47%	-3.70%	3.83%	4.66%	2.03%	-3.21%	-	-
Horiz. %	103.83%	103.34%	107.31%	103.35%	98.75%	96.79%	100.00%	-
NOSH	1,978,489	1,978,741	1,978,202	1,978,703	1,978,878	1,978,775	1,979,069	-0.01%
YoY %	-0.01%	0.03%	-0.03%	-0.01%	0.01%	-0.01%	-	-
Horiz. %	99.97%	99.98%	99.96%	99.98%	99.99%	99.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	34.07%	34.67%	37.73%	41.81%	40.95%	37.59%	40.63%	-
YoY %	-1.73%	-8.11%	-9.76%	2.10%	8.94%	-7.48%	-	-
Horiz. %	83.85%	85.33%	92.86%	102.90%	100.79%	92.52%	100.00%	-
ROE	13.86%	14.22%	14.87%	16.44%	16.71%	15.52%	15.88%	-
YoY %	-2.53%	-4.37%	-9.55%	-1.62%	7.67%	-2.27%	-	-
Horiz. %	87.28%	89.55%	93.64%	103.53%	105.23%	97.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	156.74	157.27	156.89	150.72	149.53	148.21	144.92	5.35%
YoY %	-0.34%	0.24%	4.09%	0.80%	0.89%	2.27%	-	-
Horiz. %	108.16%	108.52%	108.26%	104.00%	103.18%	102.27%	100.00%	-
EPS	53.40	54.52	59.20	63.02	61.23	55.72	58.88	-6.28%
YoY %	-2.05%	-7.91%	-6.06%	2.92%	9.89%	-5.37%	-	-
Horiz. %	90.69%	92.60%	100.54%	107.03%	103.99%	94.63%	100.00%	-
DPS	20.00	30.00	0.00	45.00	20.00	30.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	125.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	150.00%	66.67%	100.00%	-	-
NAPS	3.8519	3.8335	3.9819	3.8339	3.663	3.5904	3.7089	2.54%
YoY %	0.48%	-3.73%	3.86%	4.67%	2.02%	-3.20%	-	-
Horiz. %	103.86%	103.36%	107.36%	103.37%	98.76%	96.80%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,233
RPS	156.72	157.27	156.85	150.72	149.54	148.21	144.94	5.33%
YoY %	-0.35%	0.27%	4.07%	0.79%	0.90%	2.26%	-	-
Horiz. %	108.13%	108.51%	108.22%	103.99%	103.17%	102.26%	100.00%	-
EPS	53.39	54.52	59.18	63.02	61.23	55.72	58.89	-6.31%
YoY %	-2.07%	-7.87%	-6.09%	2.92%	9.89%	-5.38%	-	-
Horiz. %	90.66%	92.58%	100.49%	107.01%	103.97%	94.62%	100.00%	-
DPS	20.00	30.00	0.00	45.00	20.00	30.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	125.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	150.00%	66.67%	100.00%	-	-
NAPS	3.8514	3.8335	3.9808	3.8338	3.6633	3.5905	3.7095	2.52%
YoY %	0.47%	-3.70%	3.83%	4.65%	2.03%	-3.21%	-	-
Horiz. %	103.83%	103.34%	107.31%	103.35%	98.75%	96.79%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	10.70	11.10	10.50	8.95	8.95	8.75	8.60	-
P/RPS	6.83	7.06	6.69	5.94	5.99	5.90	5.93	9.84%
YoY %	-3.26%	5.53%	12.63%	-0.83%	1.53%	-0.51%	-	-
Horiz. %	115.18%	119.06%	112.82%	100.17%	101.01%	99.49%	100.00%	-
P/EPS	20.04	20.36	17.74	14.20	14.62	15.70	14.61	23.38%
YoY %	-1.57%	14.77%	24.93%	-2.87%	-6.88%	7.46%	-	-
Horiz. %	137.17%	139.36%	121.42%	97.19%	100.07%	107.46%	100.00%	-
EY	4.99	4.91	5.64	7.04	6.84	6.37	6.85	-18.99%
YoY %	1.63%	-12.94%	-19.89%	2.92%	7.38%	-7.01%	-	-
Horiz. %	72.85%	71.68%	82.34%	102.77%	99.85%	92.99%	100.00%	-
DY	1.87	2.70	0.00	5.03	2.23	3.43	0.00	-
YoY %	-30.74%	0.00%	0.00%	125.56%	-34.99%	0.00%	-	-
Horiz. %	54.52%	78.72%	0.00%	146.65%	65.01%	100.00%	-	-
P/NAPS	2.78	2.90	2.64	2.33	2.44	2.44	2.32	12.77%
YoY %	-4.14%	9.85%	13.30%	-4.51%	0.00%	5.17%	-	-
Horiz. %	119.83%	125.00%	113.79%	100.43%	105.17%	105.17%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	14/02/08	14/11/07	15/08/07	23/05/07	12/02/07	15/11/06	09/08/06	-
Price	10.50	11.00	10.30	9.25	8.90	8.90	8.80	-
P/RPS	6.70	6.99	6.57	6.14	5.95	6.00	6.07	6.78%
YoY %	-4.15%	6.39%	7.00%	3.19%	-0.83%	-1.15%	-	-
Horiz. %	110.38%	115.16%	108.24%	101.15%	98.02%	98.85%	100.00%	-
P/EPS	19.66	20.18	17.40	14.68	14.54	15.97	14.95	19.97%
YoY %	-2.58%	15.98%	18.53%	0.96%	-8.95%	6.82%	-	-
Horiz. %	131.51%	134.98%	116.39%	98.19%	97.26%	106.82%	100.00%	-
EY	5.09	4.96	5.75	6.81	6.88	6.26	6.69	-16.61%
YoY %	2.62%	-13.74%	-15.57%	-1.02%	9.90%	-6.43%	-	-
Horiz. %	76.08%	74.14%	85.95%	101.79%	102.84%	93.57%	100.00%	-
DY	1.90	2.73	0.00	4.86	2.25	3.37	0.00	-
YoY %	-30.40%	0.00%	0.00%	116.00%	-33.23%	0.00%	-	-
Horiz. %	56.38%	81.01%	0.00%	144.21%	66.77%	100.00%	-	-
P/NAPS	2.73	2.87	2.59	2.41	2.43	2.48	2.37	9.85%
YoY %	-4.88%	10.81%	7.47%	-0.82%	-2.02%	4.64%	-	-
Horiz. %	115.19%	121.10%	109.28%	101.69%	102.53%	104.64%	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