[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 53.65%
YoY- 27.05%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,427,197 716,980 2,307,278 1,731,238 1,156,819 574,929 2,230,206 -25.71%
PBT 527,732 304,547 893,308 671,358 439,329 205,987 740,879 -20.22%
Tax -26,300 -15,300 -70,082 -72,842 -49,806 -28,970 -98,949 -58.62%
NP 501,432 289,247 823,226 598,516 389,523 177,017 641,930 -15.17%
-
NP to SH 501,432 289,247 823,226 598,516 389,523 177,017 641,930 -15.17%
-
Tax Rate 4.98% 5.02% 7.85% 10.85% 11.34% 14.06% 13.36% -
Total Cost 925,765 427,733 1,484,052 1,132,722 767,296 397,912 1,588,276 -30.19%
-
Net Worth 6,792,088 6,974,374 6,686,732 6,460,806 6,448,791 6,405,048 6,231,311 5.90%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 296,822 - 593,672 197,856 197,827 - 197,882 31.00%
Div Payout % 59.19% - 72.12% 33.06% 50.79% - 30.83% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 6,792,088 6,974,374 6,686,732 6,460,806 6,448,791 6,405,048 6,231,311 5.90%
NOSH 1,978,816 1,978,433 1,978,908 1,978,565 1,978,278 1,977,843 1,978,822 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 35.13% 40.34% 35.68% 34.57% 33.67% 30.79% 28.78% -
ROE 7.38% 4.15% 12.31% 9.26% 6.04% 2.76% 10.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.12 36.24 116.59 87.50 58.48 29.07 112.70 -25.71%
EPS 25.34 14.62 41.60 30.25 19.69 8.95 32.44 -15.17%
DPS 15.00 0.00 30.00 10.00 10.00 0.00 10.00 31.00%
NAPS 3.4324 3.5252 3.379 3.2654 3.2598 3.2384 3.149 5.90%
Adjusted Per Share Value based on latest NOSH - 1,979,100
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.13 36.24 116.61 87.50 58.47 29.06 112.71 -25.71%
EPS 25.34 14.62 41.61 30.25 19.69 8.95 32.44 -15.17%
DPS 15.00 0.00 30.00 10.00 10.00 0.00 10.00 31.00%
NAPS 3.4327 3.5248 3.3794 3.2653 3.2592 3.2371 3.1493 5.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 8.85 8.05 6.90 7.10 6.95 6.80 7.80 -
P/RPS 12.27 22.21 5.92 8.11 11.89 23.39 6.92 46.44%
P/EPS 34.93 55.06 16.59 23.47 35.30 75.98 24.04 28.25%
EY 2.86 1.82 6.03 4.26 2.83 1.32 4.16 -22.08%
DY 1.69 0.00 4.35 1.41 1.44 0.00 1.28 20.33%
P/NAPS 2.58 2.28 2.04 2.17 2.13 2.10 2.48 2.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 23/08/05 18/05/05 17/02/05 09/11/04 11/08/04 19/05/04 -
Price 8.95 8.35 7.15 7.25 7.05 7.00 6.80 -
P/RPS 12.41 23.04 6.13 8.29 12.06 24.08 6.03 61.72%
P/EPS 35.32 57.11 17.19 23.97 35.80 78.21 20.96 41.56%
EY 2.83 1.75 5.82 4.17 2.79 1.28 4.77 -29.37%
DY 1.68 0.00 4.20 1.38 1.42 0.00 1.47 9.30%
P/NAPS 2.61 2.37 2.12 2.22 2.16 2.16 2.16 13.43%

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