[PETGAS] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	1,608,747	1,646,399	1,556,019	1,466,384	1,427,197	1,156,819	1,106,494	6.43%
YoY %	-2.29%	5.81%	6.11%	2.75%	23.37%	4.55%	-	-
Horiz. %	145.39%	148.79%	140.63%	132.53%	128.98%	104.55%	100.00%	-
PBT	623,014	662,323	713,405	584,987	527,732	439,329	380,304	8.56%
YoY %	-5.94%	-7.16%	21.95%	10.85%	20.12%	15.52%	-	-
Horiz. %	163.82%	174.16%	187.59%	153.82%	138.77%	115.52%	100.00%	-
Tax	-150,313	-159,497	-174,000	-33,700	-26,300	-49,806	-48,022	20.92%
YoY %	5.76%	8.34%	-416.32%	-28.14%	47.20%	-3.71%	-	-
Horiz. %	313.01%	332.13%	362.33%	70.18%	54.77%	103.71%	100.00%	-
NP	472,701	502,826	539,405	551,287	501,432	389,523	332,282	6.04%
YoY %	-5.99%	-6.78%	-2.16%	9.94%	28.73%	17.23%	-	-
Horiz. %	142.26%	151.33%	162.33%	165.91%	150.91%	117.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	473,031	502,826	539,405	551,287	501,432	389,523	332,282	6.05%
YoY %	-5.93%	-6.78%	-2.16%	9.94%	28.73%	17.23%	-	-
Horiz. %	142.36%	151.33%	162.33%	165.91%	150.91%	117.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	24.08%	24.39%	5.76%	4.98%	11.34%	12.63%	-
YoY %	0.21%	-1.27%	323.44%	15.66%	-56.08%	-10.21%	-	-
Horiz. %	191.05%	190.66%	193.11%	45.61%	39.43%	89.79%	100.00%	-
Total Cost	1,136,046	1,143,573	1,016,614	915,097	925,765	767,296	774,212	6.59%
YoY %	-0.66%	12.49%	11.09%	-1.15%	20.65%	-0.89%	-	-
Horiz. %	146.74%	147.71%	131.31%	118.20%	119.58%	99.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,843,491	7,836,249	7,585,506	7,104,597	6,792,088	6,448,791	6,120,202	4.21%
YoY %	0.09%	3.31%	6.77%	4.60%	5.32%	5.37%	-	-
Horiz. %	128.16%	128.04%	123.94%	116.08%	110.98%	105.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	296,757	296,827	296,811	296,816	296,822	197,827	197,904	6.97%
YoY %	-0.02%	0.01%	-0.00%	-0.00%	50.04%	-0.04%	-	-
Horiz. %	149.95%	149.99%	149.98%	149.98%	149.98%	99.96%	100.00%	-
Div Payout %	62.74%	59.03%	55.03%	53.84%	59.19%	50.79%	59.56%	-
YoY %	6.28%	7.27%	2.21%	-9.04%	16.54%	-14.72%	-	-
Horiz. %	105.34%	99.11%	92.39%	90.40%	99.38%	85.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	7,843,491	7,836,249	7,585,506	7,104,597	6,792,088	6,448,791	6,120,202	4.21%
YoY %	0.09%	3.31%	6.77%	4.60%	5.32%	5.37%	-	-
Horiz. %	128.16%	128.04%	123.94%	116.08%	110.98%	105.37%	100.00%	-
NOSH	1,978,381	1,978,850	1,978,741	1,978,775	1,978,816	1,978,278	1,979,046	-0.00%
YoY %	-0.02%	0.01%	-0.00%	-0.00%	0.03%	-0.04%	-	-
Horiz. %	99.97%	99.99%	99.98%	99.99%	99.99%	99.96%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	29.38%	30.54%	34.67%	37.59%	35.13%	33.67%	30.03%	-
YoY %	-3.80%	-11.91%	-7.77%	7.00%	4.34%	12.12%	-	-
Horiz. %	97.84%	101.70%	115.45%	125.17%	116.98%	112.12%	100.00%	-
ROE	6.03%	6.42%	7.11%	7.76%	7.38%	6.04%	5.43%	-
YoY %	-6.07%	-9.70%	-8.38%	5.15%	22.19%	11.23%	-	-
Horiz. %	111.05%	118.23%	130.94%	142.91%	135.91%	111.23%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	81.32	83.20	78.64	74.11	72.12	58.48	55.91	6.43%
YoY %	-2.26%	5.80%	6.11%	2.76%	23.32%	4.60%	-	-
Horiz. %	145.45%	148.81%	140.65%	132.55%	128.99%	104.60%	100.00%	-
EPS	23.91	25.41	27.26	27.86	25.34	19.69	16.79	6.06%
YoY %	-5.90%	-6.79%	-2.15%	9.94%	28.69%	17.27%	-	-
Horiz. %	142.41%	151.34%	162.36%	165.93%	150.92%	117.27%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	10.00	10.00	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	3.9646	3.96	3.8335	3.5904	3.4324	3.2598	3.0925	4.22%
YoY %	0.12%	3.30%	6.77%	4.60%	5.29%	5.41%	-	-
Horiz. %	128.20%	128.05%	123.96%	116.10%	110.99%	105.41%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,447
RPS	81.31	83.21	78.64	74.11	72.13	58.47	55.92	6.43%
YoY %	-2.28%	5.81%	6.11%	2.75%	23.36%	4.56%	-	-
Horiz. %	145.40%	148.80%	140.63%	132.53%	128.99%	104.56%	100.00%	-
EPS	23.91	25.41	27.26	27.86	25.34	19.69	16.79	6.06%
YoY %	-5.90%	-6.79%	-2.15%	9.94%	28.69%	17.27%	-	-
Horiz. %	142.41%	151.34%	162.36%	165.93%	150.92%	117.27%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	10.00	10.00	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	3.9641	3.9604	3.8337	3.5906	3.4327	3.2592	3.0931	4.21%
YoY %	0.09%	3.30%	6.77%	4.60%	5.32%	5.37%	-	-
Horiz. %	128.16%	128.04%	123.94%	116.08%	110.98%	105.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	9.73	9.90	11.10	8.75	8.85	6.95	7.15	-
P/RPS	11.97	11.90	14.12	11.81	12.27	11.89	12.79	-1.09%
YoY %	0.59%	-15.72%	19.56%	-3.75%	3.20%	-7.04%	-	-
Horiz. %	93.59%	93.04%	110.40%	92.34%	95.93%	92.96%	100.00%	-
P/EPS	40.69	38.96	40.72	31.41	34.93	35.30	42.58	-0.75%
YoY %	4.44%	-4.32%	29.64%	-10.08%	-1.05%	-17.10%	-	-
Horiz. %	95.56%	91.50%	95.63%	73.77%	82.03%	82.90%	100.00%	-
EY	2.46	2.57	2.46	3.18	2.86	2.83	2.35	0.76%
YoY %	-4.28%	4.47%	-22.64%	11.19%	1.06%	20.43%	-	-
Horiz. %	104.68%	109.36%	104.68%	135.32%	121.70%	120.43%	100.00%	-
DY	1.54	1.52	1.35	1.71	1.69	1.44	1.40	1.59%
YoY %	1.32%	12.59%	-21.05%	1.18%	17.36%	2.86%	-	-
Horiz. %	110.00%	108.57%	96.43%	122.14%	120.71%	102.86%	100.00%	-
P/NAPS	2.45	2.50	2.90	2.44	2.58	2.13	2.31	0.98%
YoY %	-2.00%	-13.79%	18.85%	-5.43%	21.13%	-7.79%	-	-
Horiz. %	106.06%	108.23%	125.54%	105.63%	111.69%	92.21%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	19/11/08	14/11/07	15/11/06	16/11/05	09/11/04	05/11/03	-
Price	9.80	9.80	11.00	8.90	8.95	7.05	7.85	-
P/RPS	12.05	11.78	13.99	12.01	12.41	12.06	14.04	-2.51%
YoY %	2.29%	-15.80%	16.49%	-3.22%	2.90%	-14.10%	-	-
Horiz. %	85.83%	83.90%	99.64%	85.54%	88.39%	85.90%	100.00%	-
P/EPS	40.99	38.57	40.35	31.95	35.32	35.80	46.75	-2.16%
YoY %	6.27%	-4.41%	26.29%	-9.54%	-1.34%	-23.42%	-	-
Horiz. %	87.68%	82.50%	86.31%	68.34%	75.55%	76.58%	100.00%	-
EY	2.44	2.59	2.48	3.13	2.83	2.79	2.14	2.20%
YoY %	-5.79%	4.44%	-20.77%	10.60%	1.43%	30.37%	-	-
Horiz. %	114.02%	121.03%	115.89%	146.26%	132.24%	130.37%	100.00%	-
DY	1.53	1.53	1.36	1.69	1.68	1.42	1.27	3.14%
YoY %	0.00%	12.50%	-19.53%	0.60%	18.31%	11.81%	-	-
Horiz. %	120.47%	120.47%	107.09%	133.07%	132.28%	111.81%	100.00%	-
P/NAPS	2.47	2.47	2.87	2.48	2.61	2.16	2.54	-0.46%
YoY %	0.00%	-13.94%	15.73%	-4.98%	20.83%	-14.96%	-	-
Horiz. %	97.24%	97.24%	112.99%	97.64%	102.76%	85.04%	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