[PETGAS] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 37.48%
YoY- 36.25%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 780,129 775,890 763,108 752,855 749,371 717,013 692,400 8.26%
PBT 323,131 390,274 362,378 333,814 273,168 311,819 219,849 29.24%
Tax -76,500 -97,500 -24,100 23,600 -13,200 -20,500 -12,568 233.00%
NP 246,631 292,774 338,278 357,414 259,968 291,319 207,281 12.27%
-
NP to SH 246,631 292,774 338,278 357,414 259,968 291,319 207,281 12.27%
-
Tax Rate 23.67% 24.98% 6.65% -7.07% 4.83% 6.57% 5.72% -
Total Cost 533,498 483,116 424,830 395,441 489,403 425,694 485,119 6.53%
-
Net Worth 7,587,960 7,877,005 7,584,350 7,249,211 7,103,417 7,340,169 7,044,587 5.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 296,907 - 593,470 - 296,767 - 494,468 -28.80%
Div Payout % 120.39% - 175.44% - 114.16% - 238.55% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 7,587,960 7,877,005 7,584,350 7,249,211 7,103,417 7,340,169 7,044,587 5.07%
NOSH 1,979,382 1,978,202 1,978,233 1,979,036 1,978,447 1,979,069 1,977,872 0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.61% 37.73% 44.33% 47.47% 34.69% 40.63% 29.94% -
ROE 3.25% 3.72% 4.46% 4.93% 3.66% 3.97% 2.94% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.41 39.22 38.58 38.04 37.88 36.23 35.01 8.20%
EPS 12.46 14.80 17.10 18.06 13.14 14.72 10.48 12.21%
DPS 15.00 0.00 30.00 0.00 15.00 0.00 25.00 -28.84%
NAPS 3.8335 3.9819 3.8339 3.663 3.5904 3.7089 3.5617 5.02%
Adjusted Per Share Value based on latest NOSH - 1,979,036
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.43 39.21 38.57 38.05 37.87 36.24 34.99 8.28%
EPS 12.46 14.80 17.10 18.06 13.14 14.72 10.48 12.21%
DPS 15.01 0.00 29.99 0.00 15.00 0.00 24.99 -28.78%
NAPS 3.8349 3.981 3.8331 3.6637 3.59 3.7097 3.5603 5.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.10 10.50 8.95 8.95 8.75 8.60 9.00 -
P/RPS 28.16 26.77 23.20 23.53 23.10 23.74 25.71 6.25%
P/EPS 89.09 70.95 52.34 49.56 66.59 58.42 85.88 2.47%
EY 1.12 1.41 1.91 2.02 1.50 1.71 1.16 -2.31%
DY 1.35 0.00 3.35 0.00 1.71 0.00 2.78 -38.19%
P/NAPS 2.90 2.64 2.33 2.44 2.44 2.32 2.53 9.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 15/08/07 23/05/07 12/02/07 15/11/06 09/08/06 24/05/06 -
Price 11.00 10.30 9.25 8.90 8.90 8.80 8.60 -
P/RPS 27.91 26.26 23.98 23.40 23.50 24.29 24.57 8.86%
P/EPS 88.28 69.59 54.09 49.28 67.73 59.78 82.06 4.98%
EY 1.13 1.44 1.85 2.03 1.48 1.67 1.22 -4.97%
DY 1.36 0.00 3.24 0.00 1.69 0.00 2.91 -39.74%
P/NAPS 2.87 2.59 2.41 2.43 2.48 2.37 2.41 12.33%

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