[PETGAS] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 14.15%
YoY- 29.76%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,235,685 2,203,792 2,127,406 2,027,771 1,949,575 1,881,876 1,834,213 14.11%
PBT 779,088 803,443 754,682 666,169 605,616 607,270 584,231 21.17%
Tax -54,296 -133,009 -151,714 -106,460 -115,300 -111,900 -120,600 -41.28%
NP 724,792 670,434 602,968 559,709 490,316 495,370 463,631 34.73%
-
NP to SH 724,792 670,434 602,968 559,709 490,316 495,370 463,631 34.73%
-
Tax Rate 6.97% 16.55% 20.10% 15.98% 19.04% 18.43% 20.64% -
Total Cost 1,510,893 1,533,358 1,524,438 1,468,062 1,459,259 1,386,506 1,370,582 6.71%
-
Net Worth 6,180,695 5,939,368 6,762,242 5,938,310 6,390,175 6,399,763 6,323,786 -1.51%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 395,838 395,838 197,859 199,155 199,155 392,944 392,944 0.49%
Div Payout % 54.61% 59.04% 32.81% 35.58% 40.62% 79.32% 84.75% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,180,695 5,939,368 6,762,242 5,938,310 6,390,175 6,399,763 6,323,786 -1.51%
NOSH 1,978,138 1,979,789 1,978,594 1,979,436 1,978,382 1,979,634 1,991,555 -0.45%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 32.42% 30.42% 28.34% 27.60% 25.15% 26.32% 25.28% -
ROE 11.73% 11.29% 8.92% 9.43% 7.67% 7.74% 7.33% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 113.02 111.31 107.52 102.44 98.54 95.06 92.10 14.63%
EPS 36.64 33.86 30.47 28.28 24.78 25.02 23.28 35.34%
DPS 20.00 20.00 10.00 10.00 10.00 19.85 19.73 0.91%
NAPS 3.1245 3.00 3.4177 3.00 3.23 3.2328 3.1753 -1.07%
Adjusted Per Share Value based on latest NOSH - 1,979,436
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 112.99 111.38 107.52 102.48 98.53 95.11 92.70 14.11%
EPS 36.63 33.88 30.47 28.29 24.78 25.04 23.43 34.73%
DPS 20.01 20.01 10.00 10.07 10.07 19.86 19.86 0.50%
NAPS 3.1237 3.0017 3.4176 3.0012 3.2296 3.2344 3.196 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 7.25 6.85 5.95 6.65 7.00 7.50 5.80 -
P/RPS 6.41 6.15 5.53 6.49 7.10 7.89 6.30 1.16%
P/EPS 19.79 20.23 19.52 23.52 28.24 29.97 24.91 -14.23%
EY 5.05 4.94 5.12 4.25 3.54 3.34 4.01 16.63%
DY 2.76 2.92 1.68 1.50 1.43 2.65 3.40 -12.99%
P/NAPS 2.32 2.28 1.74 2.22 2.17 2.32 1.83 17.15%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 10/04/02 09/11/01 -
Price 7.05 7.25 6.00 6.35 6.85 6.90 5.40 -
P/RPS 6.24 6.51 5.58 6.20 6.95 7.26 5.86 4.28%
P/EPS 19.24 21.41 19.69 22.46 27.64 27.57 23.20 -11.74%
EY 5.20 4.67 5.08 4.45 3.62 3.63 4.31 13.34%
DY 2.84 2.76 1.67 1.57 1.46 2.88 3.65 -15.41%
P/NAPS 2.26 2.42 1.76 2.12 2.12 2.13 1.70 20.92%

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