[PETGAS] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 3.45%
YoY- 29.57%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 573,842 549,871 545,294 561,201 549,061 576,024 570,250 0.41%
PBT 184,102 176,522 160,612 219,757 138,743 212,759 221,420 -11.56%
Tax -13,227 -37,700 -19,600 -28,422 46,213 -33,395 -34,754 -47.45%
NP 170,875 138,822 141,012 191,335 184,956 179,364 186,666 -5.71%
-
NP to SH 170,875 138,822 141,012 191,335 184,956 179,364 186,666 -5.71%
-
Tax Rate 7.18% 21.36% 12.20% 12.93% -33.31% 15.70% 15.70% -
Total Cost 402,967 411,049 404,282 369,866 364,105 396,660 383,584 3.33%
-
Net Worth 6,227,839 6,056,356 6,116,123 6,373,612 6,180,695 5,939,368 6,762,242 -5.33%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 197,752 197,772 - - 197,978 197,859 -
Div Payout % - 142.45% 140.25% - - 110.38% 106.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 6,227,839 6,056,356 6,116,123 6,373,612 6,180,695 5,939,368 6,762,242 -5.33%
NOSH 1,977,719 1,977,521 1,977,727 1,978,645 1,978,138 1,979,789 1,978,594 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 29.78% 25.25% 25.86% 34.09% 33.69% 31.14% 32.73% -
ROE 2.74% 2.29% 2.31% 3.00% 2.99% 3.02% 2.76% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.02 27.81 27.57 28.36 27.76 29.10 28.82 0.46%
EPS 8.64 7.02 7.13 9.67 9.35 9.06 9.43 -5.66%
DPS 0.00 10.00 10.00 0.00 0.00 10.00 10.00 -
NAPS 3.149 3.0626 3.0925 3.2212 3.1245 3.00 3.4177 -5.30%
Adjusted Per Share Value based on latest NOSH - 1,978,645
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.00 27.79 27.56 28.36 27.75 29.11 28.82 0.41%
EPS 8.64 7.02 7.13 9.67 9.35 9.06 9.43 -5.66%
DPS 0.00 9.99 9.99 0.00 0.00 10.01 10.00 -
NAPS 3.1474 3.0607 3.0909 3.2211 3.1236 3.0016 3.4175 -5.33%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 7.80 7.55 7.15 7.05 7.25 6.85 5.95 -
P/RPS 26.88 27.15 25.93 24.86 26.12 23.54 20.64 19.23%
P/EPS 90.28 107.55 100.28 72.91 77.54 75.61 63.07 26.98%
EY 1.11 0.93 1.00 1.37 1.29 1.32 1.59 -21.28%
DY 0.00 1.32 1.40 0.00 0.00 1.46 1.68 -
P/NAPS 2.48 2.47 2.31 2.19 2.32 2.28 1.74 26.62%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 27/02/04 05/11/03 11/08/03 23/05/03 18/02/03 06/11/02 -
Price 6.80 7.25 7.85 7.45 7.05 7.25 6.00 -
P/RPS 23.44 26.07 28.47 26.27 25.40 24.92 20.82 8.21%
P/EPS 78.70 103.28 110.10 77.04 75.40 80.02 63.60 15.24%
EY 1.27 0.97 0.91 1.30 1.33 1.25 1.57 -13.17%
DY 0.00 1.38 1.27 0.00 0.00 1.38 1.67 -
P/NAPS 2.16 2.37 2.54 2.31 2.26 2.42 1.76 14.61%

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