[PETGAS] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -13.32%
YoY- 28.73%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,292,798 3,112,038 2,932,768 2,854,394 2,313,638 2,212,988 2,221,200 6.77%
PBT 1,324,646 1,426,810 1,169,974 1,055,464 878,658 760,608 855,174 7.55%
Tax -318,994 -348,000 -67,400 -52,600 -99,612 -96,044 -134,228 15.50%
NP 1,005,652 1,078,810 1,102,574 1,002,864 779,046 664,564 720,946 5.69%
-
NP to SH 1,005,652 1,078,810 1,102,574 1,002,864 779,046 664,564 720,946 5.69%
-
Tax Rate 24.08% 24.39% 5.76% 4.98% 11.34% 12.63% 15.70% -
Total Cost 2,287,146 2,033,228 1,830,194 1,851,530 1,534,592 1,548,424 1,500,254 7.27%
-
Net Worth 7,836,249 7,585,506 7,104,597 6,792,088 6,448,791 6,120,202 6,763,549 2.48%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 593,655 593,622 593,632 593,644 395,655 395,809 395,795 6.98%
Div Payout % 59.03% 55.03% 53.84% 59.19% 50.79% 59.56% 54.90% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 7,836,249 7,585,506 7,104,597 6,792,088 6,448,791 6,120,202 6,763,549 2.48%
NOSH 1,978,850 1,978,741 1,978,775 1,978,816 1,978,278 1,979,046 1,978,976 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 30.54% 34.67% 37.59% 35.13% 33.67% 30.03% 32.46% -
ROE 12.83% 14.22% 15.52% 14.77% 12.08% 10.86% 10.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 166.40 157.27 148.21 144.25 116.95 111.82 112.24 6.77%
EPS 50.82 54.52 55.72 50.68 39.38 33.58 36.44 5.69%
DPS 30.00 30.00 30.00 30.00 20.00 20.00 20.00 6.98%
NAPS 3.96 3.8335 3.5904 3.4324 3.2598 3.0925 3.4177 2.48%
Adjusted Per Share Value based on latest NOSH - 1,979,337
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 166.41 157.27 148.21 144.25 116.93 111.84 112.25 6.77%
EPS 50.82 54.52 55.72 50.68 39.37 33.59 36.43 5.69%
DPS 30.00 30.00 30.00 30.00 20.00 20.00 20.00 6.98%
NAPS 3.9602 3.8335 3.5905 3.4325 3.2591 3.093 3.4181 2.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 9.90 11.10 8.75 8.85 6.95 7.15 5.95 -
P/RPS 5.95 7.06 5.90 6.14 5.94 6.39 5.30 1.94%
P/EPS 19.48 20.36 15.70 17.46 17.65 21.29 16.33 2.98%
EY 5.13 4.91 6.37 5.73 5.67 4.70 6.12 -2.89%
DY 3.03 2.70 3.43 3.39 2.88 2.80 3.36 -1.70%
P/NAPS 2.50 2.90 2.44 2.58 2.13 2.31 1.74 6.22%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 14/11/07 15/11/06 16/11/05 09/11/04 05/11/03 06/11/02 -
Price 9.80 11.00 8.90 8.95 7.05 7.85 6.00 -
P/RPS 5.89 6.99 6.00 6.20 6.03 7.02 5.35 1.61%
P/EPS 19.28 20.18 15.97 17.66 17.90 23.38 16.47 2.65%
EY 5.19 4.96 6.26 5.66 5.59 4.28 6.07 -2.57%
DY 3.06 2.73 3.37 3.35 2.84 2.55 3.33 -1.39%
P/NAPS 2.47 2.87 2.48 2.61 2.16 2.54 1.76 5.80%

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