[PETGAS] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 7.52%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 719,701 710,217 716,980 576,041 574,419 581,890 574,929 16.10%
PBT 277,325 223,185 304,547 221,950 232,029 233,342 205,987 21.86%
Tax -15,000 -11,000 -15,300 2,759 -23,036 -20,836 -28,970 -35.44%
NP 262,325 212,185 289,247 224,709 208,993 212,506 177,017 29.88%
-
NP to SH 262,325 212,185 289,247 224,709 208,993 212,506 177,017 29.88%
-
Tax Rate 5.41% 4.93% 5.02% -1.24% 9.93% 8.93% 14.06% -
Total Cost 457,376 498,032 427,733 351,332 365,426 369,384 397,912 9.70%
-
Net Worth 6,839,046 6,793,878 6,974,374 6,683,906 6,462,553 6,449,972 6,405,048 4.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 296,900 - 395,614 - 197,864 - -
Div Payout % - 139.93% - 176.06% - 93.11% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 6,839,046 6,793,878 6,974,374 6,683,906 6,462,553 6,449,972 6,405,048 4.45%
NOSH 1,978,318 1,979,337 1,978,433 1,978,072 1,979,100 1,978,640 1,977,843 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 36.45% 29.88% 40.34% 39.01% 36.38% 36.52% 30.79% -
ROE 3.84% 3.12% 4.15% 3.36% 3.23% 3.29% 2.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.38 35.88 36.24 29.12 29.02 29.41 29.07 16.08%
EPS 13.26 10.72 14.62 11.36 10.56 10.74 8.95 29.86%
DPS 0.00 15.00 0.00 20.00 0.00 10.00 0.00 -
NAPS 3.457 3.4324 3.5252 3.379 3.2654 3.2598 3.2384 4.43%
Adjusted Per Share Value based on latest NOSH - 1,978,072
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.37 35.89 36.24 29.11 29.03 29.41 29.06 16.08%
EPS 13.26 10.72 14.62 11.36 10.56 10.74 8.95 29.86%
DPS 0.00 15.01 0.00 19.99 0.00 10.00 0.00 -
NAPS 3.4564 3.4336 3.5248 3.378 3.2661 3.2598 3.2371 4.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.30 8.85 8.05 6.90 7.10 6.95 6.80 -
P/RPS 25.56 24.66 22.21 23.69 24.46 23.63 23.39 6.07%
P/EPS 70.14 82.56 55.06 60.74 67.23 64.71 75.98 -5.17%
EY 1.43 1.21 1.82 1.65 1.49 1.55 1.32 5.46%
DY 0.00 1.69 0.00 2.90 0.00 1.44 0.00 -
P/NAPS 2.69 2.58 2.28 2.04 2.17 2.13 2.10 17.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 23/08/05 18/05/05 17/02/05 09/11/04 11/08/04 -
Price 8.90 8.95 8.35 7.15 7.25 7.05 7.00 -
P/RPS 24.46 24.94 23.04 24.55 24.98 23.97 24.08 1.04%
P/EPS 67.12 83.49 57.11 62.94 68.66 65.64 78.21 -9.66%
EY 1.49 1.20 1.75 1.59 1.46 1.52 1.28 10.62%
DY 0.00 1.68 0.00 2.80 0.00 1.42 0.00 -
P/NAPS 2.57 2.61 2.37 2.12 2.22 2.16 2.16 12.24%

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