[PETGAS] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 28.72%
YoY- 63.4%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 692,400 719,701 710,217 716,980 576,041 574,419 581,890 12.30%
PBT 219,849 277,325 223,185 304,547 221,950 232,029 233,342 -3.89%
Tax -12,568 -15,000 -11,000 -15,300 2,759 -23,036 -20,836 -28.63%
NP 207,281 262,325 212,185 289,247 224,709 208,993 212,506 -1.64%
-
NP to SH 207,281 262,325 212,185 289,247 224,709 208,993 212,506 -1.64%
-
Tax Rate 5.72% 5.41% 4.93% 5.02% -1.24% 9.93% 8.93% -
Total Cost 485,119 457,376 498,032 427,733 351,332 365,426 369,384 19.94%
-
Net Worth 7,044,587 6,839,046 6,793,878 6,974,374 6,683,906 6,462,553 6,449,972 6.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 494,468 - 296,900 - 395,614 - 197,864 84.25%
Div Payout % 238.55% - 139.93% - 176.06% - 93.11% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 7,044,587 6,839,046 6,793,878 6,974,374 6,683,906 6,462,553 6,449,972 6.06%
NOSH 1,977,872 1,978,318 1,979,337 1,978,433 1,978,072 1,979,100 1,978,640 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 29.94% 36.45% 29.88% 40.34% 39.01% 36.38% 36.52% -
ROE 2.94% 3.84% 3.12% 4.15% 3.36% 3.23% 3.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 35.01 36.38 35.88 36.24 29.12 29.02 29.41 12.33%
EPS 10.48 13.26 10.72 14.62 11.36 10.56 10.74 -1.62%
DPS 25.00 0.00 15.00 0.00 20.00 0.00 10.00 84.30%
NAPS 3.5617 3.457 3.4324 3.5252 3.379 3.2654 3.2598 6.08%
Adjusted Per Share Value based on latest NOSH - 1,978,433
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.99 36.37 35.89 36.23 29.11 29.03 29.41 12.29%
EPS 10.48 13.26 10.72 14.62 11.36 10.56 10.74 -1.62%
DPS 24.99 0.00 15.00 0.00 19.99 0.00 10.00 84.25%
NAPS 3.5602 3.4563 3.4335 3.5247 3.3779 3.266 3.2596 6.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 9.00 9.30 8.85 8.05 6.90 7.10 6.95 -
P/RPS 25.71 25.56 24.66 22.21 23.69 24.46 23.63 5.79%
P/EPS 85.88 70.14 82.56 55.06 60.74 67.23 64.71 20.78%
EY 1.16 1.43 1.21 1.82 1.65 1.49 1.55 -17.58%
DY 2.78 0.00 1.69 0.00 2.90 0.00 1.44 55.10%
P/NAPS 2.53 2.69 2.58 2.28 2.04 2.17 2.13 12.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 23/02/06 16/11/05 23/08/05 18/05/05 17/02/05 09/11/04 -
Price 8.60 8.90 8.95 8.35 7.15 7.25 7.05 -
P/RPS 24.57 24.46 24.94 23.04 24.55 24.98 23.97 1.66%
P/EPS 82.06 67.12 83.49 57.11 62.94 68.66 65.64 16.06%
EY 1.22 1.49 1.20 1.75 1.59 1.46 1.52 -13.64%
DY 2.91 0.00 1.68 0.00 2.80 0.00 1.42 61.40%
P/NAPS 2.41 2.57 2.61 2.37 2.12 2.22 2.16 7.58%

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