[PETGAS] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 11.74%
YoY- 28.42%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,088,908 3,071,982 3,041,224 2,982,347 2,911,639 2,878,485 2,839,331 5.76%
PBT 1,421,247 1,409,597 1,359,634 1,281,179 1,138,650 1,082,161 1,032,178 23.69%
Tax -290,584 -174,500 -111,200 -34,200 -22,668 -61,268 -59,068 188.41%
NP 1,130,663 1,235,097 1,248,434 1,246,979 1,115,982 1,020,893 973,110 10.49%
-
NP to SH 1,130,663 1,235,097 1,248,434 1,246,979 1,115,982 1,020,893 973,110 10.49%
-
Tax Rate 20.45% 12.38% 8.18% 2.67% 1.99% 5.66% 5.72% -
Total Cost 1,958,245 1,836,885 1,792,790 1,735,368 1,795,657 1,857,592 1,866,221 3.25%
-
Net Worth 7,624,833 7,587,960 7,877,005 7,584,350 7,249,211 7,103,417 7,340,169 2.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 890,377 890,377 890,237 890,237 791,235 791,235 791,368 8.15%
Div Payout % 78.75% 72.09% 71.31% 71.39% 70.90% 77.50% 81.32% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 7,624,833 7,587,960 7,877,005 7,584,350 7,249,211 7,103,417 7,340,169 2.56%
NOSH 1,979,499 1,979,382 1,978,202 1,978,233 1,979,036 1,978,447 1,979,069 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 36.60% 40.21% 41.05% 41.81% 38.33% 35.47% 34.27% -
ROE 14.83% 16.28% 15.85% 16.44% 15.39% 14.37% 13.26% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 156.04 155.20 153.74 150.76 147.12 145.49 143.47 5.74%
EPS 57.12 62.40 63.11 63.03 56.39 51.60 49.17 10.47%
DPS 45.00 45.00 45.00 45.00 40.00 40.00 40.00 8.14%
NAPS 3.8519 3.8335 3.9819 3.8339 3.663 3.5904 3.7089 2.54%
Adjusted Per Share Value based on latest NOSH - 1,978,233
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 156.11 155.25 153.70 150.72 147.15 145.47 143.49 5.76%
EPS 57.14 62.42 63.09 63.02 56.40 51.59 49.18 10.48%
DPS 45.00 45.00 44.99 44.99 39.99 39.99 39.99 8.16%
NAPS 3.8534 3.8348 3.9808 3.8329 3.6636 3.5899 3.7095 2.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 10.70 11.10 10.50 8.95 8.95 8.75 8.60 -
P/RPS 6.86 7.15 6.83 5.94 6.08 6.01 5.99 9.43%
P/EPS 18.73 17.79 16.64 14.20 15.87 16.96 17.49 4.65%
EY 5.34 5.62 6.01 7.04 6.30 5.90 5.72 -4.46%
DY 4.21 4.05 4.29 5.03 4.47 4.57 4.65 -6.39%
P/NAPS 2.78 2.90 2.64 2.33 2.44 2.44 2.32 12.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/02/08 14/11/07 15/08/07 23/05/07 12/02/07 15/11/06 09/08/06 -
Price 10.50 11.00 10.30 9.25 8.90 8.90 8.80 -
P/RPS 6.73 7.09 6.70 6.14 6.05 6.12 6.13 6.40%
P/EPS 18.38 17.63 16.32 14.67 15.78 17.25 17.90 1.77%
EY 5.44 5.67 6.13 6.81 6.34 5.80 5.59 -1.79%
DY 4.29 4.09 4.37 4.86 4.49 4.49 4.55 -3.83%
P/NAPS 2.73 2.87 2.59 2.41 2.43 2.48 2.37 9.85%

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