[PETGAS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 36.26%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,731,238 1,156,819 574,929 2,230,206 1,656,365 1,106,494 561,201 111.19%
PBT 671,358 439,329 205,987 740,879 556,825 380,304 219,757 109.83%
Tax -72,842 -49,806 -28,970 -98,949 -85,722 -48,022 -28,422 86.74%
NP 598,516 389,523 177,017 641,930 471,103 332,282 191,335 113.15%
-
NP to SH 598,516 389,523 177,017 641,930 471,103 332,282 191,335 113.15%
-
Tax Rate 10.85% 11.34% 14.06% 13.36% 15.39% 12.63% 12.93% -
Total Cost 1,132,722 767,296 397,912 1,588,276 1,185,262 774,212 369,866 110.17%
-
Net Worth 6,460,806 6,448,791 6,405,048 6,231,311 6,059,638 6,120,202 6,373,612 0.90%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 197,856 197,827 - 197,882 197,859 197,904 - -
Div Payout % 33.06% 50.79% - 30.83% 42.00% 59.56% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 6,460,806 6,448,791 6,405,048 6,231,311 6,059,638 6,120,202 6,373,612 0.90%
NOSH 1,978,565 1,978,278 1,977,843 1,978,822 1,978,593 1,979,046 1,978,645 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 34.57% 33.67% 30.79% 28.78% 28.44% 30.03% 34.09% -
ROE 9.26% 6.04% 2.76% 10.30% 7.77% 5.43% 3.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 87.50 58.48 29.07 112.70 83.71 55.91 28.36 111.21%
EPS 30.25 19.69 8.95 32.44 23.81 16.79 9.67 113.15%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 3.2654 3.2598 3.2384 3.149 3.0626 3.0925 3.2212 0.90%
Adjusted Per Share Value based on latest NOSH - 1,977,719
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 87.49 58.46 29.06 112.71 83.71 55.92 28.36 111.19%
EPS 30.25 19.69 8.95 32.44 23.81 16.79 9.67 113.15%
DPS 10.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 3.2651 3.2591 3.2369 3.1491 3.0624 3.093 3.2211 0.90%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 7.10 6.95 6.80 7.80 7.55 7.15 7.05 -
P/RPS 8.11 11.89 23.39 6.92 9.02 12.79 24.86 -52.44%
P/EPS 23.47 35.30 75.98 24.04 31.71 42.58 72.91 -52.86%
EY 4.26 2.83 1.32 4.16 3.15 2.35 1.37 112.30%
DY 1.41 1.44 0.00 1.28 1.32 1.40 0.00 -
P/NAPS 2.17 2.13 2.10 2.48 2.47 2.31 2.19 -0.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 09/11/04 11/08/04 19/05/04 27/02/04 05/11/03 11/08/03 -
Price 7.25 7.05 7.00 6.80 7.25 7.85 7.45 -
P/RPS 8.29 12.06 24.08 6.03 8.66 14.04 26.27 -53.48%
P/EPS 23.97 35.80 78.21 20.96 30.45 46.75 77.04 -53.92%
EY 4.17 2.79 1.28 4.77 3.28 2.14 1.30 116.73%
DY 1.38 1.42 0.00 1.47 1.38 1.27 0.00 -
P/NAPS 2.22 2.16 2.16 2.16 2.37 2.54 2.31 -2.60%

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