[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 89.24%
YoY- 9.94%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 775,890 2,982,347 2,219,239 1,466,384 717,013 2,839,298 2,146,898 -49.35%
PBT 390,274 1,281,179 918,801 584,987 311,819 1,024,906 805,057 -38.37%
Tax -97,500 -34,200 -10,100 -33,700 -20,500 -53,868 -41,300 77.57%
NP 292,774 1,246,979 908,701 551,287 291,319 971,038 763,757 -47.32%
-
NP to SH 292,774 1,246,979 908,701 551,287 291,319 971,038 763,757 -47.32%
-
Tax Rate 24.98% 2.67% 1.10% 5.76% 6.57% 5.26% 5.13% -
Total Cost 483,116 1,735,368 1,310,538 915,097 425,694 1,868,260 1,383,141 -50.49%
-
Net Worth 7,877,005 7,586,151 7,248,632 7,104,597 7,340,169 7,048,188 6,840,176 9.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 890,416 296,831 296,816 - 791,553 296,796 -
Div Payout % - 71.41% 32.67% 53.84% - 81.52% 38.86% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 7,877,005 7,586,151 7,248,632 7,104,597 7,340,169 7,048,188 6,840,176 9.89%
NOSH 1,978,202 1,978,703 1,978,878 1,978,775 1,979,069 1,978,883 1,978,645 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 37.73% 41.81% 40.95% 37.59% 40.63% 34.20% 35.57% -
ROE 3.72% 16.44% 12.54% 7.76% 3.97% 13.78% 11.17% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.22 150.72 112.15 74.11 36.23 143.48 108.50 -49.35%
EPS 14.80 63.02 45.92 27.86 14.72 49.07 38.60 -47.31%
DPS 0.00 45.00 15.00 15.00 0.00 40.00 15.00 -
NAPS 3.9819 3.8339 3.663 3.5904 3.7089 3.5617 3.457 9.91%
Adjusted Per Share Value based on latest NOSH - 1,978,447
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.21 150.73 112.16 74.11 36.24 143.50 108.50 -49.35%
EPS 14.80 63.02 45.93 27.86 14.72 49.08 38.60 -47.31%
DPS 0.00 45.00 15.00 15.00 0.00 40.00 15.00 -
NAPS 3.981 3.834 3.6634 3.5906 3.7097 3.5621 3.457 9.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 10.50 8.95 8.95 8.75 8.60 9.00 9.30 -
P/RPS 26.77 5.94 7.98 11.81 23.74 6.27 8.57 114.13%
P/EPS 70.95 14.20 19.49 31.41 58.42 18.34 24.09 105.87%
EY 1.41 7.04 5.13 3.18 1.71 5.45 4.15 -51.40%
DY 0.00 5.03 1.68 1.71 0.00 4.44 1.61 -
P/NAPS 2.64 2.33 2.44 2.44 2.32 2.53 2.69 -1.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 23/05/07 12/02/07 15/11/06 09/08/06 24/05/06 23/02/06 -
Price 10.30 9.25 8.90 8.90 8.80 8.60 8.90 -
P/RPS 26.26 6.14 7.94 12.01 24.29 5.99 8.20 117.72%
P/EPS 69.59 14.68 19.38 31.95 59.78 17.53 23.06 109.25%
EY 1.44 6.81 5.16 3.13 1.67 5.71 4.34 -52.16%
DY 0.00 4.86 1.69 1.69 0.00 4.65 1.69 -
P/NAPS 2.59 2.41 2.43 2.48 2.37 2.41 2.57 0.51%

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