[PETGAS] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	3,112,038	2,932,768	2,854,394	2,313,638	2,212,988	2,221,200	1,865,538	8.89%
YoY %	6.11%	2.75%	23.37%	4.55%	-0.37%	19.06%	-	-
Horiz. %	166.82%	157.21%	153.01%	124.02%	118.62%	119.06%	100.00%	-
PBT	1,426,810	1,169,974	1,055,464	878,658	760,608	855,174	523,318	18.18%
YoY %	21.95%	10.85%	20.12%	15.52%	-11.06%	63.41%	-	-
Horiz. %	272.65%	223.57%	201.69%	167.90%	145.34%	163.41%	100.00%	-
Tax	-348,000	-67,400	-52,600	-99,612	-96,044	-134,228	-52,000	37.25%
YoY %	-416.32%	-28.14%	47.20%	-3.71%	28.45%	-158.13%	-	-
Horiz. %	669.23%	129.62%	101.15%	191.56%	184.70%	258.13%	100.00%	-
NP	1,078,810	1,102,574	1,002,864	779,046	664,564	720,946	471,318	14.79%
YoY %	-2.16%	9.94%	28.73%	17.23%	-7.82%	52.96%	-	-
Horiz. %	228.89%	233.93%	212.78%	165.29%	141.00%	152.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,078,810	1,102,574	1,002,864	779,046	664,564	720,946	471,318	14.79%
YoY %	-2.16%	9.94%	28.73%	17.23%	-7.82%	52.96%	-	-
Horiz. %	228.89%	233.93%	212.78%	165.29%	141.00%	152.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	5.76%	4.98%	11.34%	12.63%	15.70%	9.94%	-
YoY %	323.44%	15.66%	-56.08%	-10.21%	-19.55%	57.95%	-	-
Horiz. %	245.37%	57.95%	50.10%	114.08%	127.06%	157.95%	100.00%	-
Total Cost	2,033,228	1,830,194	1,851,530	1,534,592	1,548,424	1,500,254	1,394,220	6.48%
YoY %	11.09%	-1.15%	20.65%	-0.89%	3.21%	7.61%	-	-
Horiz. %	145.83%	131.27%	132.80%	110.07%	111.06%	107.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,585,506	7,104,597	6,792,088	6,448,791	6,120,202	6,763,549	6,288,134	3.17%
YoY %	6.77%	4.60%	5.32%	5.37%	-9.51%	7.56%	-	-
Horiz. %	120.63%	112.98%	108.01%	102.55%	97.33%	107.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	593,622	593,632	593,644	395,655	395,809	395,795	396,065	6.97%
YoY %	-0.00%	-0.00%	50.04%	-0.04%	0.00%	-0.07%	-	-
Horiz. %	149.88%	149.88%	149.89%	99.90%	99.94%	99.93%	100.00%	-
Div Payout %	55.03%	53.84%	59.19%	50.79%	59.56%	54.90%	84.03%	-
YoY %	2.21%	-9.04%	16.54%	-14.72%	8.49%	-34.67%	-	-
Horiz. %	65.49%	64.07%	70.44%	60.44%	70.88%	65.33%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	7,585,506	7,104,597	6,792,088	6,448,791	6,120,202	6,763,549	6,288,134	3.17%
YoY %	6.77%	4.60%	5.32%	5.37%	-9.51%	7.56%	-	-
Horiz. %	120.63%	112.98%	108.01%	102.55%	97.33%	107.56%	100.00%	-
NOSH	1,978,741	1,978,775	1,978,816	1,978,278	1,979,046	1,978,976	1,980,327	-0.01%
YoY %	-0.00%	-0.00%	0.03%	-0.04%	0.00%	-0.07%	-	-
Horiz. %	99.92%	99.92%	99.92%	99.90%	99.94%	99.93%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	34.67%	37.59%	35.13%	33.67%	30.03%	32.46%	25.26%	-
YoY %	-7.77%	7.00%	4.34%	12.12%	-7.49%	28.50%	-	-
Horiz. %	137.25%	148.81%	139.07%	133.29%	118.88%	128.50%	100.00%	-
ROE	14.22%	15.52%	14.77%	12.08%	10.86%	10.66%	7.50%	-
YoY %	-8.38%	5.08%	22.27%	11.23%	1.88%	42.13%	-	-
Horiz. %	189.60%	206.93%	196.93%	161.07%	144.80%	142.13%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	157.27	148.21	144.25	116.95	111.82	112.24	94.20	8.91%
YoY %	6.11%	2.75%	23.34%	4.59%	-0.37%	19.15%	-	-
Horiz. %	166.95%	157.34%	153.13%	124.15%	118.70%	119.15%	100.00%	-
EPS	54.52	55.72	50.68	39.38	33.58	36.44	23.80	14.80%
YoY %	-2.15%	9.94%	28.69%	17.27%	-7.85%	53.11%	-	-
Horiz. %	229.08%	234.12%	212.94%	165.46%	141.09%	153.11%	100.00%	-
DPS	30.00	30.00	30.00	20.00	20.00	20.00	20.00	6.98%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.8335	3.5904	3.4324	3.2598	3.0925	3.4177	3.1753	3.18%
YoY %	6.77%	4.60%	5.29%	5.41%	-9.52%	7.63%	-	-
Horiz. %	120.73%	113.07%	108.10%	102.66%	97.39%	107.63%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,640
RPS	157.27	148.21	144.25	116.93	111.84	112.25	94.28	8.89%
YoY %	6.11%	2.75%	23.36%	4.55%	-0.37%	19.06%	-	-
Horiz. %	166.81%	157.20%	153.00%	124.02%	118.63%	119.06%	100.00%	-
EPS	54.52	55.72	50.68	39.37	33.59	36.43	23.82	14.79%
YoY %	-2.15%	9.94%	28.73%	17.21%	-7.80%	52.94%	-	-
Horiz. %	228.88%	233.92%	212.76%	165.28%	141.02%	152.94%	100.00%	-
DPS	30.00	30.00	30.00	20.00	20.00	20.00	20.02	6.97%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	-0.10%	-	-
Horiz. %	149.85%	149.85%	149.85%	99.90%	99.90%	99.90%	100.00%	-
NAPS	3.8335	3.5905	3.4325	3.2591	3.093	3.4181	3.1779	3.17%
YoY %	6.77%	4.60%	5.32%	5.37%	-9.51%	7.56%	-	-
Horiz. %	120.63%	112.98%	108.01%	102.56%	97.33%	107.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	11.10	8.75	8.85	6.95	7.15	5.95	5.80	-
P/RPS	7.06	5.90	6.14	5.94	6.39	5.30	6.16	2.29%
YoY %	19.66%	-3.91%	3.37%	-7.04%	20.57%	-13.96%	-	-
Horiz. %	114.61%	95.78%	99.68%	96.43%	103.73%	86.04%	100.00%	-
P/EPS	20.36	15.70	17.46	17.65	21.29	16.33	24.37	-2.95%
YoY %	29.68%	-10.08%	-1.08%	-17.10%	30.37%	-32.99%	-	-
Horiz. %	83.55%	64.42%	71.65%	72.43%	87.36%	67.01%	100.00%	-
EY	4.91	6.37	5.73	5.67	4.70	6.12	4.10	3.04%
YoY %	-22.92%	11.17%	1.06%	20.64%	-23.20%	49.27%	-	-
Horiz. %	119.76%	155.37%	139.76%	138.29%	114.63%	149.27%	100.00%	-
DY	2.70	3.43	3.39	2.88	2.80	3.36	3.45	-4.00%
YoY %	-21.28%	1.18%	17.71%	2.86%	-16.67%	-2.61%	-	-
Horiz. %	78.26%	99.42%	98.26%	83.48%	81.16%	97.39%	100.00%	-
P/NAPS	2.90	2.44	2.58	2.13	2.31	1.74	1.83	7.97%
YoY %	18.85%	-5.43%	21.13%	-7.79%	32.76%	-4.92%	-	-
Horiz. %	158.47%	133.33%	140.98%	116.39%	126.23%	95.08%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	14/11/07	15/11/06	16/11/05	09/11/04	05/11/03	06/11/02	09/11/01	-
Price	11.00	8.90	8.95	7.05	7.85	6.00	5.40	-
P/RPS	6.99	6.00	6.20	6.03	7.02	5.35	5.73	3.36%
YoY %	16.50%	-3.23%	2.82%	-14.10%	31.21%	-6.63%	-	-
Horiz. %	121.99%	104.71%	108.20%	105.24%	122.51%	93.37%	100.00%	-
P/EPS	20.18	15.97	17.66	17.90	23.38	16.47	22.69	-1.93%
YoY %	26.36%	-9.57%	-1.34%	-23.44%	41.96%	-27.41%	-	-
Horiz. %	88.94%	70.38%	77.83%	78.89%	103.04%	72.59%	100.00%	-
EY	4.96	6.26	5.66	5.59	4.28	6.07	4.41	1.97%
YoY %	-20.77%	10.60%	1.25%	30.61%	-29.49%	37.64%	-	-
Horiz. %	112.47%	141.95%	128.34%	126.76%	97.05%	137.64%	100.00%	-
DY	2.73	3.37	3.35	2.84	2.55	3.33	3.70	-4.93%
YoY %	-18.99%	0.60%	17.96%	11.37%	-23.42%	-10.00%	-	-
Horiz. %	73.78%	91.08%	90.54%	76.76%	68.92%	90.00%	100.00%	-
P/NAPS	2.87	2.48	2.61	2.16	2.54	1.76	1.70	9.11%
YoY %	15.73%	-4.98%	20.83%	-14.96%	44.32%	3.53%	-	-
Horiz. %	168.82%	145.88%	153.53%	127.06%	149.41%	103.53%	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