[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 73.36%
YoY- 28.73%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 717,013 2,839,298 2,146,898 1,427,197 716,980 2,307,278 1,731,238 -44.52%
PBT 311,819 1,024,906 805,057 527,732 304,547 893,308 671,358 -40.10%
Tax -20,500 -53,868 -41,300 -26,300 -15,300 -70,082 -72,842 -57.15%
NP 291,319 971,038 763,757 501,432 289,247 823,226 598,516 -38.20%
-
NP to SH 291,319 971,038 763,757 501,432 289,247 823,226 598,516 -38.20%
-
Tax Rate 6.57% 5.26% 5.13% 4.98% 5.02% 7.85% 10.85% -
Total Cost 425,694 1,868,260 1,383,141 925,765 427,733 1,484,052 1,132,722 -48.01%
-
Net Worth 7,340,169 7,048,188 6,840,176 6,792,088 6,974,374 6,686,732 6,460,806 8.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 791,553 296,796 296,822 - 593,672 197,856 -
Div Payout % - 81.52% 38.86% 59.19% - 72.12% 33.06% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 7,340,169 7,048,188 6,840,176 6,792,088 6,974,374 6,686,732 6,460,806 8.90%
NOSH 1,979,069 1,978,883 1,978,645 1,978,816 1,978,433 1,978,908 1,978,565 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 40.63% 34.20% 35.57% 35.13% 40.34% 35.68% 34.57% -
ROE 3.97% 13.78% 11.17% 7.38% 4.15% 12.31% 9.26% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.23 143.48 108.50 72.12 36.24 116.59 87.50 -44.53%
EPS 14.72 49.07 38.60 25.34 14.62 41.60 30.25 -38.21%
DPS 0.00 40.00 15.00 15.00 0.00 30.00 10.00 -
NAPS 3.7089 3.5617 3.457 3.4324 3.5252 3.379 3.2654 8.88%
Adjusted Per Share Value based on latest NOSH - 1,979,337
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.24 143.49 108.50 72.13 36.23 116.60 87.49 -44.52%
EPS 14.72 49.07 38.60 25.34 14.62 41.60 30.25 -38.21%
DPS 0.00 40.00 15.00 15.00 0.00 30.00 10.00 -
NAPS 3.7095 3.562 3.4568 3.4325 3.5247 3.3793 3.2651 8.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 8.60 9.00 9.30 8.85 8.05 6.90 7.10 -
P/RPS 23.74 6.27 8.57 12.27 22.21 5.92 8.11 105.03%
P/EPS 58.42 18.34 24.09 34.93 55.06 16.59 23.47 83.97%
EY 1.71 5.45 4.15 2.86 1.82 6.03 4.26 -45.67%
DY 0.00 4.44 1.61 1.69 0.00 4.35 1.41 -
P/NAPS 2.32 2.53 2.69 2.58 2.28 2.04 2.17 4.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 09/08/06 24/05/06 23/02/06 16/11/05 23/08/05 18/05/05 17/02/05 -
Price 8.80 8.60 8.90 8.95 8.35 7.15 7.25 -
P/RPS 24.29 5.99 8.20 12.41 23.04 6.13 8.29 105.16%
P/EPS 59.78 17.53 23.06 35.32 57.11 17.19 23.97 84.21%
EY 1.67 5.71 4.34 2.83 1.75 5.82 4.17 -45.75%
DY 0.00 4.65 1.69 1.68 0.00 4.20 1.38 -
P/NAPS 2.37 2.41 2.57 2.61 2.37 2.12 2.22 4.46%

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