[PETGAS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 27.14%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,219,239 1,466,384 717,013 2,839,298 2,146,898 1,427,197 716,980 111.95%
PBT 918,801 584,987 311,819 1,024,906 805,057 527,732 304,547 108.37%
Tax -10,100 -33,700 -20,500 -53,868 -41,300 -26,300 -15,300 -24.12%
NP 908,701 551,287 291,319 971,038 763,757 501,432 289,247 114.05%
-
NP to SH 908,701 551,287 291,319 971,038 763,757 501,432 289,247 114.05%
-
Tax Rate 1.10% 5.76% 6.57% 5.26% 5.13% 4.98% 5.02% -
Total Cost 1,310,538 915,097 425,694 1,868,260 1,383,141 925,765 427,733 110.52%
-
Net Worth 7,248,632 7,104,597 7,340,169 7,048,188 6,840,176 6,792,088 6,974,374 2.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 296,831 296,816 - 791,553 296,796 296,822 - -
Div Payout % 32.67% 53.84% - 81.52% 38.86% 59.19% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 7,248,632 7,104,597 7,340,169 7,048,188 6,840,176 6,792,088 6,974,374 2.59%
NOSH 1,978,878 1,978,775 1,979,069 1,978,883 1,978,645 1,978,816 1,978,433 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 40.95% 37.59% 40.63% 34.20% 35.57% 35.13% 40.34% -
ROE 12.54% 7.76% 3.97% 13.78% 11.17% 7.38% 4.15% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 112.15 74.11 36.23 143.48 108.50 72.12 36.24 111.92%
EPS 45.92 27.86 14.72 49.07 38.60 25.34 14.62 114.02%
DPS 15.00 15.00 0.00 40.00 15.00 15.00 0.00 -
NAPS 3.663 3.5904 3.7089 3.5617 3.457 3.4324 3.5252 2.58%
Adjusted Per Share Value based on latest NOSH - 1,977,872
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 112.16 74.11 36.24 143.50 108.50 72.13 36.24 111.93%
EPS 45.93 27.86 14.72 49.08 38.60 25.34 14.62 114.05%
DPS 15.00 15.00 0.00 40.00 15.00 15.00 0.00 -
NAPS 3.6634 3.5906 3.7097 3.5621 3.457 3.4327 3.5248 2.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 8.95 8.75 8.60 9.00 9.30 8.85 8.05 -
P/RPS 7.98 11.81 23.74 6.27 8.57 12.27 22.21 -49.36%
P/EPS 19.49 31.41 58.42 18.34 24.09 34.93 55.06 -49.86%
EY 5.13 3.18 1.71 5.45 4.15 2.86 1.82 99.16%
DY 1.68 1.71 0.00 4.44 1.61 1.69 0.00 -
P/NAPS 2.44 2.44 2.32 2.53 2.69 2.58 2.28 4.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 15/11/06 09/08/06 24/05/06 23/02/06 16/11/05 23/08/05 -
Price 8.90 8.90 8.80 8.60 8.90 8.95 8.35 -
P/RPS 7.94 12.01 24.29 5.99 8.20 12.41 23.04 -50.75%
P/EPS 19.38 31.95 59.78 17.53 23.06 35.32 57.11 -51.25%
EY 5.16 3.13 1.67 5.71 4.34 2.83 1.75 105.21%
DY 1.69 1.69 0.00 4.65 1.69 1.68 0.00 -
P/NAPS 2.43 2.48 2.37 2.41 2.57 2.61 2.37 1.67%

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