[PETGAS] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -70.87%
YoY- 29.57%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 717,013 716,980 574,929 561,201 540,350 462,154 430,930 8.85%
PBT 311,819 304,547 205,987 219,757 206,166 145,613 204,983 7.23%
Tax -20,500 -15,300 -28,970 -28,422 -58,500 -41,200 -57,500 -15.78%
NP 291,319 289,247 177,017 191,335 147,666 104,413 147,483 12.00%
-
NP to SH 291,319 289,247 177,017 191,335 147,666 104,413 147,483 12.00%
-
Tax Rate 6.57% 5.02% 14.06% 12.93% 28.38% 28.29% 28.05% -
Total Cost 425,694 427,733 397,912 369,866 392,684 357,741 283,447 7.00%
-
Net Worth 7,340,169 6,974,374 6,405,048 6,373,612 6,724,543 5,889,383 5,444,125 5.10%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 7,340,169 6,974,374 6,405,048 6,373,612 6,724,543 5,889,383 5,444,125 5.10%
NOSH 1,979,069 1,978,433 1,977,843 1,978,645 1,979,436 1,963,127 1,820,777 1.39%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 40.63% 40.34% 30.79% 34.09% 27.33% 22.59% 34.22% -
ROE 3.97% 4.15% 2.76% 3.00% 2.20% 1.77% 2.71% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 36.23 36.24 29.07 28.36 27.30 23.54 23.67 7.34%
EPS 14.72 14.62 8.95 9.67 7.46 5.28 8.10 10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7089 3.5252 3.2384 3.2212 3.3972 3.00 2.99 3.65%
Adjusted Per Share Value based on latest NOSH - 1,978,645
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 36.24 36.24 29.06 28.36 27.31 23.36 21.78 8.85%
EPS 14.72 14.62 8.95 9.67 7.46 5.28 7.45 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7097 3.5248 3.2371 3.2212 3.3986 2.9765 2.7514 5.10%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 8.60 8.05 6.80 7.05 6.65 5.55 6.80 -
P/RPS 23.74 22.21 23.39 24.86 24.36 23.58 28.73 -3.12%
P/EPS 58.42 55.06 75.98 72.91 89.14 104.35 83.95 -5.86%
EY 1.71 1.82 1.32 1.37 1.12 0.96 1.19 6.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.28 2.10 2.19 1.96 1.85 2.27 0.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 09/08/06 23/08/05 11/08/04 11/08/03 13/08/02 09/08/01 10/08/00 -
Price 8.80 8.35 7.00 7.45 6.35 5.95 6.00 -
P/RPS 24.29 23.04 24.08 26.27 23.26 25.27 25.35 -0.70%
P/EPS 59.78 57.11 78.21 77.04 85.12 111.87 74.07 -3.50%
EY 1.67 1.75 1.28 1.30 1.17 0.89 1.35 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.37 2.16 2.31 1.87 1.98 2.01 2.78%

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