[PETGAS] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -72.42%
YoY- -7.48%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 775,890 717,013 716,980 574,929 561,201 540,350 462,154 9.01%
PBT 390,274 311,819 304,547 205,987 219,757 206,166 145,613 17.84%
Tax -97,500 -20,500 -15,300 -28,970 -28,422 -58,500 -41,200 15.43%
NP 292,774 291,319 289,247 177,017 191,335 147,666 104,413 18.73%
-
NP to SH 292,774 291,319 289,247 177,017 191,335 147,666 104,413 18.73%
-
Tax Rate 24.98% 6.57% 5.02% 14.06% 12.93% 28.38% 28.29% -
Total Cost 483,116 425,694 427,733 397,912 369,866 392,684 357,741 5.13%
-
Net Worth 7,877,005 7,340,169 6,974,374 6,405,048 6,373,612 6,724,543 5,889,383 4.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 7,877,005 7,340,169 6,974,374 6,405,048 6,373,612 6,724,543 5,889,383 4.96%
NOSH 1,978,202 1,979,069 1,978,433 1,977,843 1,978,645 1,979,436 1,963,127 0.12%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 37.73% 40.63% 40.34% 30.79% 34.09% 27.33% 22.59% -
ROE 3.72% 3.97% 4.15% 2.76% 3.00% 2.20% 1.77% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 39.22 36.23 36.24 29.07 28.36 27.30 23.54 8.87%
EPS 14.80 14.72 14.62 8.95 9.67 7.46 5.28 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9819 3.7089 3.5252 3.2384 3.2212 3.3972 3.00 4.82%
Adjusted Per Share Value based on latest NOSH - 1,977,843
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 39.21 36.24 36.24 29.06 28.36 27.31 23.36 9.01%
EPS 14.80 14.72 14.62 8.95 9.67 7.46 5.28 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.981 3.7097 3.5248 3.2371 3.2212 3.3986 2.9765 4.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 10.50 8.60 8.05 6.80 7.05 6.65 5.55 -
P/RPS 26.77 23.74 22.21 23.39 24.86 24.36 23.58 2.13%
P/EPS 70.95 58.42 55.06 75.98 72.91 89.14 104.35 -6.22%
EY 1.41 1.71 1.82 1.32 1.37 1.12 0.96 6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.32 2.28 2.10 2.19 1.96 1.85 6.10%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 09/08/06 23/08/05 11/08/04 11/08/03 13/08/02 09/08/01 -
Price 10.30 8.80 8.35 7.00 7.45 6.35 5.95 -
P/RPS 26.26 24.29 23.04 24.08 26.27 23.26 25.27 0.64%
P/EPS 69.59 59.78 57.11 78.21 77.04 85.12 111.87 -7.60%
EY 1.44 1.67 1.75 1.28 1.30 1.17 0.89 8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.37 2.37 2.16 2.31 1.87 1.98 4.57%

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