[PETGAS] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 23.63%
YoY- 25.52%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 749,371 717,013 692,400 719,701 710,217 716,980 576,041 19.14%
PBT 273,168 311,819 219,849 277,325 223,185 304,547 221,950 14.83%
Tax -13,200 -20,500 -12,568 -15,000 -11,000 -15,300 2,759 -
NP 259,968 291,319 207,281 262,325 212,185 289,247 224,709 10.19%
-
NP to SH 259,968 291,319 207,281 262,325 212,185 289,247 224,709 10.19%
-
Tax Rate 4.83% 6.57% 5.72% 5.41% 4.93% 5.02% -1.24% -
Total Cost 489,403 425,694 485,119 457,376 498,032 427,733 351,332 24.70%
-
Net Worth 7,103,417 7,340,169 7,044,587 6,839,046 6,793,878 6,974,374 6,683,906 4.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 296,767 - 494,468 - 296,900 - 395,614 -17.42%
Div Payout % 114.16% - 238.55% - 139.93% - 176.06% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 7,103,417 7,340,169 7,044,587 6,839,046 6,793,878 6,974,374 6,683,906 4.13%
NOSH 1,978,447 1,979,069 1,977,872 1,978,318 1,979,337 1,978,433 1,978,072 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 34.69% 40.63% 29.94% 36.45% 29.88% 40.34% 39.01% -
ROE 3.66% 3.97% 2.94% 3.84% 3.12% 4.15% 3.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 37.88 36.23 35.01 36.38 35.88 36.24 29.12 19.14%
EPS 13.14 14.72 10.48 13.26 10.72 14.62 11.36 10.18%
DPS 15.00 0.00 25.00 0.00 15.00 0.00 20.00 -17.43%
NAPS 3.5904 3.7089 3.5617 3.457 3.4324 3.5252 3.379 4.12%
Adjusted Per Share Value based on latest NOSH - 1,978,318
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 37.87 36.24 34.99 36.37 35.89 36.23 29.11 19.15%
EPS 13.14 14.72 10.48 13.26 10.72 14.62 11.36 10.18%
DPS 15.00 0.00 24.99 0.00 15.00 0.00 19.99 -17.40%
NAPS 3.5899 3.7095 3.5602 3.4563 3.4335 3.5247 3.3779 4.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.75 8.60 9.00 9.30 8.85 8.05 6.90 -
P/RPS 23.10 23.74 25.71 25.56 24.66 22.21 23.69 -1.66%
P/EPS 66.59 58.42 85.88 70.14 82.56 55.06 60.74 6.31%
EY 1.50 1.71 1.16 1.43 1.21 1.82 1.65 -6.15%
DY 1.71 0.00 2.78 0.00 1.69 0.00 2.90 -29.65%
P/NAPS 2.44 2.32 2.53 2.69 2.58 2.28 2.04 12.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 09/08/06 24/05/06 23/02/06 16/11/05 23/08/05 18/05/05 -
Price 8.90 8.80 8.60 8.90 8.95 8.35 7.15 -
P/RPS 23.50 24.29 24.57 24.46 24.94 23.04 24.55 -2.86%
P/EPS 67.73 59.78 82.06 67.12 83.49 57.11 62.94 5.00%
EY 1.48 1.67 1.22 1.49 1.20 1.75 1.59 -4.66%
DY 1.69 0.00 2.91 0.00 1.68 0.00 2.80 -28.55%
P/NAPS 2.48 2.37 2.41 2.57 2.61 2.37 2.12 11.01%

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