[PETGAS] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Annualized Quarter Result
Revenue	2,932,768	2,854,394	2,313,638	2,212,988	2,221,200	1,865,538	1,741,822	9.06%
YoY %	2.75%	23.37%	4.55%	-0.37%	19.06%	7.10%	-	-
Horiz. %	168.37%	163.87%	132.83%	127.05%	127.52%	107.10%	100.00%	-
PBT	1,169,974	1,055,464	878,658	760,608	855,174	523,318	716,374	8.51%
YoY %	10.85%	20.12%	15.52%	-11.06%	63.41%	-26.95%	-	-
Horiz. %	163.32%	147.33%	122.65%	106.17%	119.38%	73.05%	100.00%	-
Tax	-67,400	-52,600	-99,612	-96,044	-134,228	-52,000	-199,200	-16.51%
YoY %	-28.14%	47.20%	-3.71%	28.45%	-158.13%	73.90%	-	-
Horiz. %	33.84%	26.41%	50.01%	48.21%	67.38%	26.10%	100.00%	-
NP	1,102,574	1,002,864	779,046	664,564	720,946	471,318	517,174	13.44%
YoY %	9.94%	28.73%	17.23%	-7.82%	52.96%	-8.87%	-	-
Horiz. %	213.19%	193.91%	150.64%	128.50%	139.40%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,102,574	1,002,864	779,046	664,564	720,946	471,318	517,174	13.44%
YoY %	9.94%	28.73%	17.23%	-7.82%	52.96%	-8.87%	-	-
Horiz. %	213.19%	193.91%	150.64%	128.50%	139.40%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.76%	4.98%	11.34%	12.63%	15.70%	9.94%	27.81%	-
YoY %	15.66%	-56.08%	-10.21%	-19.55%	57.95%	-64.26%	-	-
Horiz. %	20.71%	17.91%	40.78%	45.42%	56.45%	35.74%	100.00%	-
Total Cost	1,830,194	1,851,530	1,534,592	1,548,424	1,500,254	1,394,220	1,224,648	6.92%
YoY %	-1.15%	20.65%	-0.89%	3.21%	7.61%	13.85%	-	-
Horiz. %	149.45%	151.19%	125.31%	126.44%	122.50%	113.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,104,597	6,792,088	6,448,791	6,120,202	6,763,549	6,288,134	5,802,394	3.43%
YoY %	4.60%	5.32%	5.37%	-9.51%	7.56%	8.37%	-	-
Horiz. %	122.44%	117.06%	111.14%	105.48%	116.56%	108.37%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	593,632	593,644	395,655	395,809	395,795	396,065	-	-
YoY %	-0.00%	50.04%	-0.04%	0.00%	-0.07%	0.00%	-	-
Horiz. %	149.88%	149.89%	99.90%	99.94%	99.93%	100.00%	-	-
Div Payout %	53.84%	59.19%	50.79%	59.56%	54.90%	84.03%	-	-
YoY %	-9.04%	16.54%	-14.72%	8.49%	-34.67%	0.00%	-	-
Horiz. %	64.07%	70.44%	60.44%	70.88%	65.33%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	7,104,597	6,792,088	6,448,791	6,120,202	6,763,549	6,288,134	5,802,394	3.43%
YoY %	4.60%	5.32%	5.37%	-9.51%	7.56%	8.37%	-	-
Horiz. %	122.44%	117.06%	111.14%	105.48%	116.56%	108.37%	100.00%	-
NOSH	1,978,775	1,978,816	1,978,278	1,979,046	1,978,976	1,980,327	1,860,338	1.03%
YoY %	-0.00%	0.03%	-0.04%	0.00%	-0.07%	6.45%	-	-
Horiz. %	106.37%	106.37%	106.34%	106.38%	106.38%	106.45%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	37.59%	35.13%	33.67%	30.03%	32.46%	25.26%	29.69%	-
YoY %	7.00%	4.34%	12.12%	-7.49%	28.50%	-14.92%	-	-
Horiz. %	126.61%	118.32%	113.41%	101.15%	109.33%	85.08%	100.00%	-
ROE	15.52%	14.77%	12.08%	10.86%	10.66%	7.50%	8.91%	-
YoY %	5.08%	22.27%	11.23%	1.88%	42.13%	-15.82%	-	-
Horiz. %	174.19%	165.77%	135.58%	121.89%	119.64%	84.18%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	148.21	144.25	116.95	111.82	112.24	94.20	93.63	7.95%
YoY %	2.75%	23.34%	4.59%	-0.37%	19.15%	0.61%	-	-
Horiz. %	158.29%	154.06%	124.91%	119.43%	119.88%	100.61%	100.00%	-
EPS	55.72	50.68	39.38	33.58	36.44	23.80	27.80	12.28%
YoY %	9.94%	28.69%	17.27%	-7.85%	53.11%	-14.39%	-	-
Horiz. %	200.43%	182.30%	141.65%	120.79%	131.08%	85.61%	100.00%	-
DPS	30.00	30.00	20.00	20.00	20.00	20.00	0.00	-
YoY %	0.00%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	3.5904	3.4324	3.2598	3.0925	3.4177	3.1753	3.119	2.37%
YoY %	4.60%	5.29%	5.41%	-9.52%	7.63%	1.81%	-	-
Horiz. %	115.11%	110.05%	104.51%	99.15%	109.58%	101.81%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,977,727
RPS	148.22	144.26	116.93	111.84	112.26	94.28	88.03	9.06%
YoY %	2.75%	23.37%	4.55%	-0.37%	19.07%	7.10%	-	-
Horiz. %	168.37%	163.88%	132.83%	127.05%	127.52%	107.10%	100.00%	-
EPS	55.72	50.68	39.37	33.59	36.44	23.82	26.14	13.43%
YoY %	9.94%	28.73%	17.21%	-7.82%	52.98%	-8.88%	-	-
Horiz. %	213.16%	193.88%	150.61%	128.50%	139.40%	91.12%	100.00%	-
DPS	30.00	30.00	20.00	20.00	20.00	20.02	0.00	-
YoY %	0.00%	50.00%	0.00%	0.00%	-0.10%	0.00%	-	-
Horiz. %	149.85%	149.85%	99.90%	99.90%	99.90%	100.00%	-	-
NAPS	3.5906	3.4327	3.2592	3.0931	3.4183	3.178	2.9325	3.43%
YoY %	4.60%	5.32%	5.37%	-9.51%	7.56%	8.37%	-	-
Horiz. %	122.44%	117.06%	111.14%	105.48%	116.57%	108.37%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	8.75	8.85	6.95	7.15	5.95	5.80	5.90	-
P/RPS	5.90	6.14	5.94	6.39	5.30	6.16	6.30	-1.08%
YoY %	-3.91%	3.37%	-7.04%	20.57%	-13.96%	-2.22%	-	-
Horiz. %	93.65%	97.46%	94.29%	101.43%	84.13%	97.78%	100.00%	-
P/EPS	15.70	17.46	17.65	21.29	16.33	24.37	21.22	-4.89%
YoY %	-10.08%	-1.08%	-17.10%	30.37%	-32.99%	14.84%	-	-
Horiz. %	73.99%	82.28%	83.18%	100.33%	76.96%	114.84%	100.00%	-
EY	6.37	5.73	5.67	4.70	6.12	4.10	4.71	5.15%
YoY %	11.17%	1.06%	20.64%	-23.20%	49.27%	-12.95%	-	-
Horiz. %	135.24%	121.66%	120.38%	99.79%	129.94%	87.05%	100.00%	-
DY	3.43	3.39	2.88	2.80	3.36	3.45	0.00	-
YoY %	1.18%	17.71%	2.86%	-16.67%	-2.61%	0.00%	-	-
Horiz. %	99.42%	98.26%	83.48%	81.16%	97.39%	100.00%	-	-
P/NAPS	2.44	2.58	2.13	2.31	1.74	1.83	1.89	4.34%
YoY %	-5.43%	21.13%	-7.79%	32.76%	-4.92%	-3.17%	-	-
Horiz. %	129.10%	136.51%	112.70%	122.22%	92.06%	96.83%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	15/11/06	16/11/05	09/11/04	05/11/03	06/11/02	09/11/01	30/10/00	-
Price	8.90	8.95	7.05	7.85	6.00	5.40	7.30	-
P/RPS	6.00	6.20	6.03	7.02	5.35	5.73	7.80	-4.27%
YoY %	-3.23%	2.82%	-14.10%	31.21%	-6.63%	-26.54%	-	-
Horiz. %	76.92%	79.49%	77.31%	90.00%	68.59%	73.46%	100.00%	-
P/EPS	15.97	17.66	17.90	23.38	16.47	22.69	26.26	-7.95%
YoY %	-9.57%	-1.34%	-23.44%	41.96%	-27.41%	-13.59%	-	-
Horiz. %	60.81%	67.25%	68.16%	89.03%	62.72%	86.41%	100.00%	-
EY	6.26	5.66	5.59	4.28	6.07	4.41	3.81	8.62%
YoY %	10.60%	1.25%	30.61%	-29.49%	37.64%	15.75%	-	-
Horiz. %	164.30%	148.56%	146.72%	112.34%	159.32%	115.75%	100.00%	-
DY	3.37	3.35	2.84	2.55	3.33	3.70	0.00	-
YoY %	0.60%	17.96%	11.37%	-23.42%	-10.00%	0.00%	-	-
Horiz. %	91.08%	90.54%	76.76%	68.92%	90.00%	100.00%	-	-
P/NAPS	2.48	2.61	2.16	2.54	1.76	1.70	2.34	0.97%
YoY %	-4.98%	20.83%	-14.96%	44.32%	3.53%	-27.35%	-	-
Horiz. %	105.98%	111.54%	92.31%	108.55%	75.21%	72.65%	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