[PETGAS] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -2.07%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,557,020 3,226,176 3,305,693 3,101,066 2,958,985 2,862,530 2,308,317 5.73%
PBT 1,923,446 1,288,382 1,179,425 1,411,825 1,225,068 1,073,409 895,144 10.36%
Tax -443,468 -303,581 -290,256 -355,312 -13,466 -55,066 -97,122 21.63%
NP 1,479,978 984,801 889,169 1,056,513 1,211,601 1,018,342 798,021 8.29%
-
NP to SH 1,479,978 986,005 889,169 1,056,513 1,211,601 1,018,342 798,021 8.29%
-
Tax Rate 23.06% 23.56% 24.61% 25.17% 1.10% 5.13% 10.85% -
Total Cost 2,077,041 2,241,374 2,416,524 2,044,553 1,747,384 1,844,188 1,510,296 4.19%
-
Net Worth 8,875,800 7,814,956 7,777,724 7,620,943 7,248,632 6,840,176 6,460,807 4.18%
Dividend
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 395,774 395,772 395,697 395,775 395,729 263,808 -
Div Payout % - 40.14% 44.51% 37.45% 32.67% 38.86% 33.06% -
Equity
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 8,875,800 7,814,956 7,777,724 7,620,943 7,248,632 6,840,176 6,460,807 4.18%
NOSH 1,978,732 1,978,870 1,978,863 1,978,489 1,978,878 1,978,645 1,978,565 0.00%
Ratio Analysis
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 41.61% 30.53% 26.90% 34.07% 40.95% 35.57% 34.57% -
ROE 16.67% 12.62% 11.43% 13.86% 16.71% 14.89% 12.35% -
Per Share
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 179.76 163.03 167.05 156.74 149.53 144.67 116.67 5.73%
EPS 74.80 49.83 44.93 53.40 61.23 51.47 40.33 8.29%
DPS 0.00 20.00 20.00 20.00 20.00 20.00 13.33 -
NAPS 4.4856 3.9492 3.9304 3.8519 3.663 3.457 3.2654 4.17%
Adjusted Per Share Value based on latest NOSH - 1,979,499
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 179.77 163.05 167.07 156.73 149.55 144.67 116.66 5.73%
EPS 74.80 49.83 44.94 53.40 61.23 51.47 40.33 8.29%
DPS 0.00 20.00 20.00 20.00 20.00 20.00 13.33 -
NAPS 4.4858 3.9496 3.9308 3.8516 3.6634 3.457 3.2653 4.18%
Price Multiplier on Financial Quarter End Date
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/09/12 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 19.00 9.87 9.80 10.70 8.95 9.30 7.10 -
P/RPS 10.57 6.05 5.87 6.83 5.99 6.43 6.09 7.37%
P/EPS 25.40 19.81 21.81 20.04 14.62 18.07 17.60 4.84%
EY 3.94 5.05 4.59 4.99 6.84 5.53 5.68 -4.60%
DY 0.00 2.03 2.04 1.87 2.23 2.15 1.88 -
P/NAPS 4.24 2.50 2.49 2.78 2.44 2.69 2.17 9.02%
Price Multiplier on Announcement Date
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/11/12 18/02/10 19/02/09 14/02/08 12/02/07 23/02/06 17/02/05 -
Price 18.90 9.78 9.80 10.50 8.90 8.90 7.25 -
P/RPS 10.51 6.00 5.87 6.70 5.95 6.15 6.21 7.02%
P/EPS 25.27 19.63 21.81 19.66 14.54 17.29 17.98 4.48%
EY 3.96 5.09 4.59 5.09 6.88 5.78 5.56 -4.28%
DY 0.00 2.04 2.04 1.90 2.25 2.25 1.84 -
P/NAPS 4.21 2.48 2.49 2.73 2.43 2.57 2.22 8.60%

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