[PETGAS] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 21.67%
YoY- 37.78%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,839,298 2,307,278 2,230,206 2,235,684 1,949,575 1,772,355 1,853,478 7.36%
PBT 1,024,906 893,308 740,879 779,088 586,798 663,898 1,047,243 -0.35%
Tax -53,868 -70,082 -98,949 -122,287 -110,100 -189,500 -230,500 -21.50%
NP 971,038 823,226 641,930 656,801 476,698 474,398 816,743 2.92%
-
NP to SH 971,038 823,226 641,930 656,801 476,698 474,398 816,743 2.92%
-
Tax Rate 5.26% 7.85% 13.36% 15.70% 18.76% 28.54% 22.01% -
Total Cost 1,868,260 1,484,052 1,588,276 1,578,883 1,472,877 1,297,957 1,036,735 10.30%
-
Net Worth 7,048,188 6,686,732 6,231,311 6,183,111 6,391,592 6,036,039 5,297,890 4.87%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 791,553 593,672 197,882 197,891 395,764 192,844 - -
Div Payout % 81.52% 72.12% 30.83% 30.13% 83.02% 40.65% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 7,048,188 6,686,732 6,231,311 6,183,111 6,391,592 6,036,039 5,297,890 4.87%
NOSH 1,978,883 1,978,908 1,978,822 1,978,912 1,978,821 1,928,447 1,823,087 1.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 34.20% 35.68% 28.78% 29.38% 24.45% 26.77% 44.07% -
ROE 13.78% 12.31% 10.30% 10.62% 7.46% 7.86% 15.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 143.48 116.59 112.70 112.98 98.52 91.91 101.67 5.90%
EPS 49.07 41.60 32.44 33.19 24.09 24.60 44.80 1.52%
DPS 40.00 30.00 10.00 10.00 20.00 10.00 0.00 -
NAPS 3.5617 3.379 3.149 3.1245 3.23 3.13 2.906 3.44%
Adjusted Per Share Value based on latest NOSH - 1,978,138
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 143.49 116.60 112.71 112.99 98.53 89.57 93.67 7.36%
EPS 49.07 41.60 32.44 33.19 24.09 23.97 41.28 2.92%
DPS 40.00 30.00 10.00 10.00 20.00 9.75 0.00 -
NAPS 3.562 3.3793 3.1491 3.1248 3.2301 3.0505 2.6774 4.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 9.00 6.90 7.80 7.25 7.00 6.50 7.55 -
P/RPS 6.27 5.92 6.92 6.42 7.11 7.07 7.43 -2.78%
P/EPS 18.34 16.59 24.04 21.84 29.06 26.42 16.85 1.42%
EY 5.45 6.03 4.16 4.58 3.44 3.78 5.93 -1.39%
DY 4.44 4.35 1.28 1.38 2.86 1.54 0.00 -
P/NAPS 2.53 2.04 2.48 2.32 2.17 2.08 2.60 -0.45%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 18/05/05 19/05/04 23/05/03 10/05/02 28/05/01 10/05/00 -
Price 8.60 7.15 6.80 7.05 6.85 5.65 6.85 -
P/RPS 5.99 6.13 6.03 6.24 6.95 6.15 6.74 -1.94%
P/EPS 17.53 17.19 20.96 21.24 28.44 22.97 15.29 2.30%
EY 5.71 5.82 4.77 4.71 3.52 4.35 6.54 -2.23%
DY 4.65 4.20 1.47 1.42 2.92 1.77 0.00 -
P/NAPS 2.41 2.12 2.16 2.26 2.12 1.81 2.36 0.34%

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