[PETGAS] QoQ TTM Result on 30-Jun-2003 [#1]

Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 2.42%
YoY- 32.63%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,230,208 2,205,427 2,231,580 2,256,536 2,235,685 2,203,792 2,127,406 3.19%
PBT 740,993 695,634 731,871 792,679 779,088 803,443 754,682 -1.21%
Tax -98,949 -39,509 -35,204 -50,358 -54,296 -133,009 -151,714 -24.77%
NP 642,044 656,125 696,667 742,321 724,792 670,434 602,968 4.27%
-
NP to SH 642,044 656,125 696,667 742,321 724,792 670,434 602,968 4.27%
-
Tax Rate 13.35% 5.68% 4.81% 6.35% 6.97% 16.55% 20.10% -
Total Cost 1,588,164 1,549,302 1,534,913 1,514,215 1,510,893 1,533,358 1,524,438 2.76%
-
Net Worth 6,227,839 6,056,356 6,116,123 6,373,612 6,180,695 5,939,368 6,762,242 -5.33%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 395,524 197,772 395,751 395,838 395,838 395,838 197,859 58.62%
Div Payout % 61.60% 30.14% 56.81% 53.32% 54.61% 59.04% 32.81% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 6,227,839 6,056,356 6,116,123 6,373,612 6,180,695 5,939,368 6,762,242 -5.33%
NOSH 1,977,719 1,977,521 1,977,727 1,978,645 1,978,138 1,979,789 1,978,594 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 28.79% 29.75% 31.22% 32.90% 32.42% 30.42% 28.34% -
ROE 10.31% 10.83% 11.39% 11.65% 11.73% 11.29% 8.92% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 112.77 111.52 112.84 114.04 113.02 111.31 107.52 3.22%
EPS 32.46 33.18 35.23 37.52 36.64 33.86 30.47 4.30%
DPS 20.00 10.00 20.00 20.00 20.00 20.00 10.00 58.67%
NAPS 3.149 3.0626 3.0925 3.2212 3.1245 3.00 3.4177 -5.30%
Adjusted Per Share Value based on latest NOSH - 1,978,645
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 112.71 111.46 112.78 114.04 112.99 111.37 107.51 3.19%
EPS 32.45 33.16 35.21 37.51 36.63 33.88 30.47 4.28%
DPS 19.99 9.99 20.00 20.00 20.00 20.00 10.00 58.62%
NAPS 3.1474 3.0607 3.0909 3.2211 3.1236 3.0016 3.4175 -5.33%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 7.80 7.55 7.15 7.05 7.25 6.85 5.95 -
P/RPS 6.92 6.77 6.34 6.18 6.41 6.15 5.53 16.10%
P/EPS 24.03 22.76 20.30 18.79 19.79 20.23 19.52 14.84%
EY 4.16 4.39 4.93 5.32 5.05 4.94 5.12 -12.91%
DY 2.56 1.32 2.80 2.84 2.76 2.92 1.68 32.38%
P/NAPS 2.48 2.47 2.31 2.19 2.32 2.28 1.74 26.62%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 27/02/04 05/11/03 11/08/03 23/05/03 18/02/03 06/11/02 -
Price 6.80 7.25 7.85 7.45 7.05 7.25 6.00 -
P/RPS 6.03 6.50 6.96 6.53 6.24 6.51 5.58 5.30%
P/EPS 20.95 21.85 22.28 19.86 19.24 21.41 19.69 4.21%
EY 4.77 4.58 4.49 5.04 5.20 4.67 5.08 -4.10%
DY 2.94 1.38 2.55 2.68 2.84 2.76 1.67 45.74%
P/NAPS 2.16 2.37 2.54 2.31 2.26 2.42 1.76 14.61%

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