[PETGAS] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 10.3%
YoY- -7.48%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,103,560 2,868,052 2,867,920 2,299,716 2,244,804 2,161,400 1,848,616 9.01%
PBT 1,561,096 1,247,276 1,218,188 823,948 879,028 824,664 582,452 17.84%
Tax -390,000 -82,000 -61,200 -115,880 -113,688 -234,000 -164,800 15.43%
NP 1,171,096 1,165,276 1,156,988 708,068 765,340 590,664 417,652 18.73%
-
NP to SH 1,171,096 1,165,276 1,156,988 708,068 765,340 590,664 417,652 18.73%
-
Tax Rate 24.98% 6.57% 5.02% 14.06% 12.93% 28.38% 28.29% -
Total Cost 1,932,464 1,702,776 1,710,932 1,591,648 1,479,464 1,570,736 1,430,964 5.13%
-
Net Worth 7,877,005 7,340,169 6,974,374 6,405,048 6,373,612 6,724,543 5,889,383 4.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 7,877,005 7,340,169 6,974,374 6,405,048 6,373,612 6,724,543 5,889,383 4.96%
NOSH 1,978,202 1,979,069 1,978,433 1,977,843 1,978,645 1,979,436 1,963,127 0.12%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 37.73% 40.63% 40.34% 30.79% 34.09% 27.33% 22.59% -
ROE 14.87% 15.88% 16.59% 11.05% 12.01% 8.78% 7.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 156.89 144.92 144.96 116.27 113.45 109.19 94.17 8.87%
EPS 59.20 58.88 58.48 35.80 38.68 29.84 21.12 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9819 3.7089 3.5252 3.2384 3.2212 3.3972 3.00 4.82%
Adjusted Per Share Value based on latest NOSH - 1,977,843
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 156.85 144.94 144.94 116.22 113.45 109.23 93.42 9.01%
EPS 59.18 58.89 58.47 35.78 38.68 29.85 21.11 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9808 3.7095 3.5247 3.2369 3.2211 3.3984 2.9763 4.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 10.50 8.60 8.05 6.80 7.05 6.65 5.55 -
P/RPS 6.69 5.93 5.55 5.85 6.21 6.09 5.89 2.14%
P/EPS 17.74 14.61 13.77 18.99 18.23 22.29 26.09 -6.22%
EY 5.64 6.85 7.26 5.26 5.49 4.49 3.83 6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.32 2.28 2.10 2.19 1.96 1.85 6.10%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 09/08/06 23/08/05 11/08/04 11/08/03 13/08/02 09/08/01 -
Price 10.30 8.80 8.35 7.00 7.45 6.35 5.95 -
P/RPS 6.57 6.07 5.76 6.02 6.57 5.82 6.32 0.64%
P/EPS 17.40 14.95 14.28 19.55 19.26 21.28 27.97 -7.60%
EY 5.75 6.69 7.00 5.11 5.19 4.70 3.58 8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.37 2.37 2.16 2.31 1.87 1.98 4.57%

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