[PETGAS] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -15.76%
YoY- -5.13%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 887,363 823,188 849,700 780,129 749,371 710,217 581,890 5.59%
PBT 578,197 268,716 273,595 323,131 273,168 223,185 233,342 12.41%
Tax -119,331 -64,704 -66,353 -76,500 -13,200 -11,000 -20,836 25.24%
NP 458,866 204,012 207,242 246,631 259,968 212,185 212,506 10.43%
-
NP to SH 458,866 204,090 207,242 246,631 259,968 212,185 212,506 10.43%
-
Tax Rate 20.64% 24.08% 24.25% 23.67% 4.83% 4.93% 8.93% -
Total Cost 428,497 619,176 642,458 533,498 489,403 498,032 369,384 1.93%
-
Net Worth 8,855,023 7,848,062 7,838,379 7,587,960 7,103,417 6,793,878 6,449,972 4.17%
Dividend
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 296,809 296,930 296,908 296,907 296,767 296,900 197,864 5.36%
Div Payout % 64.68% 145.49% 143.27% 120.39% 114.16% 139.93% 93.11% -
Equity
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 8,855,023 7,848,062 7,838,379 7,587,960 7,103,417 6,793,878 6,449,972 4.17%
NOSH 1,978,732 1,979,534 1,979,388 1,979,382 1,978,447 1,979,337 1,978,640 0.00%
Ratio Analysis
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 51.71% 24.78% 24.39% 31.61% 34.69% 29.88% 36.52% -
ROE 5.18% 2.60% 2.64% 3.25% 3.66% 3.12% 3.29% -
Per Share
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.85 41.58 42.93 39.41 37.88 35.88 29.41 5.59%
EPS 23.19 10.31 10.47 12.46 13.14 10.72 10.74 10.43%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 10.00 5.36%
NAPS 4.4751 3.9646 3.96 3.8335 3.5904 3.4324 3.2598 4.17%
Adjusted Per Share Value based on latest NOSH - 1,979,382
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.85 41.60 42.94 39.43 37.87 35.89 29.41 5.59%
EPS 23.19 10.31 10.47 12.46 13.14 10.72 10.74 10.43%
DPS 15.00 15.01 15.01 15.01 15.00 15.01 10.00 5.36%
NAPS 4.4753 3.9664 3.9615 3.8349 3.59 3.4336 3.2598 4.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/06/12 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 18.00 9.73 9.90 11.10 8.75 8.85 6.95 -
P/RPS 40.14 23.40 23.06 28.16 23.10 24.66 23.63 7.07%
P/EPS 77.62 94.37 94.56 89.09 66.59 82.56 64.71 2.37%
EY 1.29 1.06 1.06 1.12 1.50 1.21 1.55 -2.34%
DY 0.83 1.54 1.52 1.35 1.71 1.69 1.44 -6.85%
P/NAPS 4.02 2.45 2.50 2.90 2.44 2.58 2.13 8.53%
Price Multiplier on Announcement Date
30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/08/12 20/11/09 19/11/08 14/11/07 15/11/06 16/11/05 09/11/04 -
Price 19.92 9.80 9.80 11.00 8.90 8.95 7.05 -
P/RPS 44.42 23.57 22.83 27.91 23.50 24.94 23.97 8.28%
P/EPS 85.90 95.05 93.60 88.28 67.73 83.49 65.64 3.53%
EY 1.16 1.05 1.07 1.13 1.48 1.20 1.52 -3.42%
DY 0.75 1.53 1.53 1.36 1.69 1.68 1.42 -7.90%
P/NAPS 4.45 2.47 2.47 2.87 2.48 2.61 2.16 9.77%

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