[PETGAS] QoQ TTM Result on 30-Sep-2002 [#2]

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	2,256,536	2,235,685	2,203,792	2,127,406	2,027,771	1,949,575	1,881,876	12.90%
YoY %	0.93%	1.45%	3.59%	4.91%	4.01%	3.60%	-	-
Horiz. %	119.91%	118.80%	117.11%	113.05%	107.75%	103.60%	100.00%	-
PBT	792,679	779,088	803,443	754,682	666,169	605,616	607,270	19.49%
YoY %	1.74%	-3.03%	6.46%	13.29%	10.00%	-0.27%	-	-
Horiz. %	130.53%	128.29%	132.30%	124.27%	109.70%	99.73%	100.00%	-
Tax	-50,358	-54,296	-133,009	-151,714	-106,460	-115,300	-111,900	-41.36%
YoY %	7.25%	59.18%	12.33%	-42.51%	7.67%	-3.04%	-	-
Horiz. %	45.00%	48.52%	118.86%	135.58%	95.14%	103.04%	100.00%	-
NP	742,321	724,792	670,434	602,968	559,709	490,316	495,370	31.04%
YoY %	2.42%	8.11%	11.19%	7.73%	14.15%	-1.02%	-	-
Horiz. %	149.85%	146.31%	135.34%	121.72%	112.99%	98.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	742,321	724,792	670,434	602,968	559,709	490,316	495,370	31.04%
YoY %	2.42%	8.11%	11.19%	7.73%	14.15%	-1.02%	-	-
Horiz. %	149.85%	146.31%	135.34%	121.72%	112.99%	98.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.35%	6.97%	16.55%	20.10%	15.98%	19.04%	18.43%	-
YoY %	-8.90%	-57.89%	-17.66%	25.78%	-16.07%	3.31%	-	-
Horiz. %	34.45%	37.82%	89.80%	109.06%	86.71%	103.31%	100.00%	-
Total Cost	1,514,215	1,510,893	1,533,358	1,524,438	1,468,062	1,459,259	1,386,506	6.06%
YoY %	0.22%	-1.47%	0.59%	3.84%	0.60%	5.25%	-	-
Horiz. %	109.21%	108.97%	110.59%	109.95%	105.88%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,373,612	6,180,695	5,939,368	6,762,242	5,938,310	6,390,175	6,399,763	-0.27%
YoY %	3.12%	4.06%	-12.17%	13.87%	-7.07%	-0.15%	-	-
Horiz. %	99.59%	96.58%	92.81%	105.66%	92.79%	99.85%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	395,838	395,838	395,838	197,859	199,155	199,155	392,944	0.49%
YoY %	0.00%	0.00%	100.06%	-0.65%	0.00%	-49.32%	-	-
Horiz. %	100.74%	100.74%	100.74%	50.35%	50.68%	50.68%	100.00%	-
Div Payout %	53.32%	54.61%	59.04%	32.81%	35.58%	40.62%	79.32%	-
YoY %	-2.36%	-7.50%	79.95%	-7.79%	-12.41%	-48.79%	-	-
Horiz. %	67.22%	68.85%	74.43%	41.36%	44.86%	51.21%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	6,373,612	6,180,695	5,939,368	6,762,242	5,938,310	6,390,175	6,399,763	-0.27%
YoY %	3.12%	4.06%	-12.17%	13.87%	-7.07%	-0.15%	-	-
Horiz. %	99.59%	96.58%	92.81%	105.66%	92.79%	99.85%	100.00%	-
NOSH	1,978,645	1,978,138	1,979,789	1,978,594	1,979,436	1,978,382	1,979,634	-0.03%
YoY %	0.03%	-0.08%	0.06%	-0.04%	0.05%	-0.06%	-	-
Horiz. %	99.95%	99.92%	100.01%	99.95%	99.99%	99.94%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	32.90%	32.42%	30.42%	28.34%	27.60%	25.15%	26.32%	-
YoY %	1.48%	6.57%	7.34%	2.68%	9.74%	-4.45%	-	-
Horiz. %	125.00%	123.18%	115.58%	107.67%	104.86%	95.55%	100.00%	-
ROE	11.65%	11.73%	11.29%	8.92%	9.43%	7.67%	7.74%	-
YoY %	-0.68%	3.90%	26.57%	-5.41%	22.95%	-0.90%	-	-
Horiz. %	150.52%	151.55%	145.87%	115.25%	121.83%	99.10%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	114.04	113.02	111.31	107.52	102.44	98.54	95.06	12.94%
YoY %	0.90%	1.54%	3.52%	4.96%	3.96%	3.66%	-	-
Horiz. %	119.97%	118.89%	117.09%	113.11%	107.76%	103.66%	100.00%	-
EPS	37.52	36.64	33.86	30.47	28.28	24.78	25.02	31.11%
YoY %	2.40%	8.21%	11.13%	7.74%	14.12%	-0.96%	-	-
Horiz. %	149.96%	146.44%	135.33%	121.78%	113.03%	99.04%	100.00%	-
DPS	20.00	20.00	20.00	10.00	10.00	10.00	19.85	0.50%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	-49.62%	-	-
Horiz. %	100.76%	100.76%	100.76%	50.38%	50.38%	50.38%	100.00%	-
NAPS	3.2212	3.1245	3.00	3.4177	3.00	3.23	3.2328	-0.24%
YoY %	3.09%	4.15%	-12.22%	13.92%	-7.12%	-0.09%	-	-
Horiz. %	99.64%	96.65%	92.80%	105.72%	92.80%	99.91%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,594
RPS	114.04	112.99	111.38	107.52	102.48	98.53	95.11	12.90%
YoY %	0.93%	1.45%	3.59%	4.92%	4.01%	3.60%	-	-
Horiz. %	119.90%	118.80%	117.11%	113.05%	107.75%	103.60%	100.00%	-
EPS	37.52	36.63	33.88	30.47	28.29	24.78	25.04	31.04%
YoY %	2.43%	8.12%	11.19%	7.71%	14.16%	-1.04%	-	-
Horiz. %	149.84%	146.29%	135.30%	121.69%	112.98%	98.96%	100.00%	-
DPS	20.01	20.01	20.01	10.00	10.07	10.07	19.86	0.50%
YoY %	0.00%	0.00%	100.10%	-0.70%	0.00%	-49.30%	-	-
Horiz. %	100.76%	100.76%	100.76%	50.35%	50.70%	50.70%	100.00%	-
NAPS	3.2212	3.1237	3.0017	3.4176	3.0012	3.2296	3.2344	-0.27%
YoY %	3.12%	4.06%	-12.17%	13.87%	-7.07%	-0.15%	-	-
Horiz. %	99.59%	96.58%	92.81%	105.66%	92.79%	99.85%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	7.05	7.25	6.85	5.95	6.65	7.00	7.50	-
P/RPS	6.18	6.41	6.15	5.53	6.49	7.10	7.89	-15.06%
YoY %	-3.59%	4.23%	11.21%	-14.79%	-8.59%	-10.01%	-	-
Horiz. %	78.33%	81.24%	77.95%	70.09%	82.26%	89.99%	100.00%	-
P/EPS	18.79	19.79	20.23	19.52	23.52	28.24	29.97	-26.80%
YoY %	-5.05%	-2.17%	3.64%	-17.01%	-16.71%	-5.77%	-	-
Horiz. %	62.70%	66.03%	67.50%	65.13%	78.48%	94.23%	100.00%	-
EY	5.32	5.05	4.94	5.12	4.25	3.54	3.34	36.50%
YoY %	5.35%	2.23%	-3.52%	20.47%	20.06%	5.99%	-	-
Horiz. %	159.28%	151.20%	147.90%	153.29%	127.25%	105.99%	100.00%	-
DY	2.84	2.76	2.92	1.68	1.50	1.43	2.65	4.73%
YoY %	2.90%	-5.48%	73.81%	12.00%	4.90%	-46.04%	-	-
Horiz. %	107.17%	104.15%	110.19%	63.40%	56.60%	53.96%	100.00%	-
P/NAPS	2.19	2.32	2.28	1.74	2.22	2.17	2.32	-3.78%
YoY %	-5.60%	1.75%	31.03%	-21.62%	2.30%	-6.47%	-	-
Horiz. %	94.40%	100.00%	98.28%	75.00%	95.69%	93.53%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	11/08/03	23/05/03	18/02/03	06/11/02	13/08/02	10/05/02	10/04/02	-
Price	7.45	7.05	7.25	6.00	6.35	6.85	6.90	-
P/RPS	6.53	6.24	6.51	5.58	6.20	6.95	7.26	-6.83%
YoY %	4.65%	-4.15%	16.67%	-10.00%	-10.79%	-4.27%	-	-
Horiz. %	89.94%	85.95%	89.67%	76.86%	85.40%	95.73%	100.00%	-
P/EPS	19.86	19.24	21.41	19.69	22.46	27.64	27.57	-19.69%
YoY %	3.22%	-10.14%	8.74%	-12.33%	-18.74%	0.25%	-	-
Horiz. %	72.03%	69.79%	77.66%	71.42%	81.47%	100.25%	100.00%	-
EY	5.04	5.20	4.67	5.08	4.45	3.62	3.63	24.53%
YoY %	-3.08%	11.35%	-8.07%	14.16%	22.93%	-0.28%	-	-
Horiz. %	138.84%	143.25%	128.65%	139.94%	122.59%	99.72%	100.00%	-
DY	2.68	2.84	2.76	1.67	1.57	1.46	2.88	-4.69%
YoY %	-5.63%	2.90%	65.27%	6.37%	7.53%	-49.31%	-	-
Horiz. %	93.06%	98.61%	95.83%	57.99%	54.51%	50.69%	100.00%	-
P/NAPS	2.31	2.26	2.42	1.76	2.12	2.12	2.13	5.57%
YoY %	2.21%	-6.61%	37.50%	-16.98%	0.00%	-0.47%	-	-
Horiz. %	108.45%	106.10%	113.62%	82.63%	99.53%	99.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos