[PETGAS] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -26.64%
YoY- -0.15%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 849,700 780,129 749,371 710,217 581,890 545,294 570,250 6.86%
PBT 273,595 323,131 273,168 223,185 233,342 160,612 221,420 3.58%
Tax -66,353 -76,500 -13,200 -11,000 -20,836 -19,600 -34,754 11.36%
NP 207,242 246,631 259,968 212,185 212,506 141,012 186,666 1.75%
-
NP to SH 207,242 246,631 259,968 212,185 212,506 141,012 186,666 1.75%
-
Tax Rate 24.25% 23.67% 4.83% 4.93% 8.93% 12.20% 15.70% -
Total Cost 642,458 533,498 489,403 498,032 369,384 404,282 383,584 8.96%
-
Net Worth 7,838,379 7,587,960 7,103,417 6,793,878 6,449,972 6,116,123 6,762,242 2.48%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 296,908 296,907 296,767 296,900 197,864 197,772 197,859 6.99%
Div Payout % 143.27% 120.39% 114.16% 139.93% 93.11% 140.25% 106.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 7,838,379 7,587,960 7,103,417 6,793,878 6,449,972 6,116,123 6,762,242 2.48%
NOSH 1,979,388 1,979,382 1,978,447 1,979,337 1,978,640 1,977,727 1,978,594 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 24.39% 31.61% 34.69% 29.88% 36.52% 25.86% 32.73% -
ROE 2.64% 3.25% 3.66% 3.12% 3.29% 2.31% 2.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 42.93 39.41 37.88 35.88 29.41 27.57 28.82 6.86%
EPS 10.47 12.46 13.14 10.72 10.74 7.13 9.43 1.75%
DPS 15.00 15.00 15.00 15.00 10.00 10.00 10.00 6.98%
NAPS 3.96 3.8335 3.5904 3.4324 3.2598 3.0925 3.4177 2.48%
Adjusted Per Share Value based on latest NOSH - 1,979,337
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 42.94 39.43 37.87 35.89 29.41 27.56 28.82 6.86%
EPS 10.47 12.46 13.14 10.72 10.74 7.13 9.43 1.75%
DPS 15.00 15.00 15.00 15.00 10.00 9.99 10.00 6.98%
NAPS 3.9613 3.8348 3.5899 3.4335 3.2596 3.0909 3.4175 2.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 9.90 11.10 8.75 8.85 6.95 7.15 5.95 -
P/RPS 23.06 28.16 23.10 24.66 23.63 25.93 20.64 1.86%
P/EPS 94.56 89.09 66.59 82.56 64.71 100.28 63.07 6.97%
EY 1.06 1.12 1.50 1.21 1.55 1.00 1.59 -6.52%
DY 1.52 1.35 1.71 1.69 1.44 1.40 1.68 -1.65%
P/NAPS 2.50 2.90 2.44 2.58 2.13 2.31 1.74 6.22%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 14/11/07 15/11/06 16/11/05 09/11/04 05/11/03 06/11/02 -
Price 9.80 11.00 8.90 8.95 7.05 7.85 6.00 -
P/RPS 22.83 27.91 23.50 24.94 23.97 28.47 20.82 1.54%
P/EPS 93.60 88.28 67.73 83.49 65.64 110.10 63.60 6.64%
EY 1.07 1.13 1.48 1.20 1.52 0.91 1.57 -6.18%
DY 1.53 1.36 1.69 1.68 1.42 1.27 1.67 -1.44%
P/NAPS 2.47 2.87 2.48 2.61 2.16 2.54 1.76 5.80%

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