[PETGAS] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 37.48%
YoY- 36.25%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 810,886 832,871 769,781 752,855 719,701 574,419 549,871 6.68%
PBT 343,273 222,201 345,464 333,814 277,325 232,029 176,522 11.71%
Tax -77,373 -58,145 -92,484 23,600 -15,000 -23,036 -37,700 12.71%
NP 265,900 164,056 252,980 357,414 262,325 208,993 138,822 11.42%
-
NP to SH 266,474 164,056 252,980 357,414 262,325 208,993 138,822 11.46%
-
Tax Rate 22.54% 26.17% 26.77% -7.07% 5.41% 9.93% 21.36% -
Total Cost 544,986 668,815 516,801 395,441 457,376 365,426 411,049 4.80%
-
Net Worth 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 6,462,553 6,056,356 4.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 197,752 -
Div Payout % - - - - - - 142.45% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 6,462,553 6,056,356 4.33%
NOSH 1,978,277 1,978,962 1,979,499 1,979,036 1,978,318 1,979,100 1,977,521 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 32.79% 19.70% 32.86% 47.47% 36.45% 36.38% 25.25% -
ROE 3.41% 2.11% 3.32% 4.93% 3.84% 3.23% 2.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.99 42.09 38.89 38.04 36.38 29.02 27.81 6.67%
EPS 13.47 8.29 12.78 18.06 13.26 10.56 7.02 11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.9492 3.9304 3.8519 3.663 3.457 3.2654 3.0626 4.32%
Adjusted Per Share Value based on latest NOSH - 1,979,036
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.98 42.09 38.90 38.05 36.37 29.03 27.79 6.68%
EPS 13.47 8.29 12.79 18.06 13.26 10.56 7.02 11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.99 -
NAPS 3.9485 3.931 3.8536 3.6637 3.4564 3.2661 3.0609 4.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 9.87 9.80 10.70 8.95 9.30 7.10 7.55 -
P/RPS 24.08 23.29 27.52 23.53 25.56 24.46 27.15 -1.97%
P/EPS 73.27 118.21 83.72 49.56 70.14 67.23 107.55 -6.19%
EY 1.36 0.85 1.19 2.02 1.43 1.49 0.93 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 2.50 2.49 2.78 2.44 2.69 2.17 2.47 0.20%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/10 19/02/09 14/02/08 12/02/07 23/02/06 17/02/05 27/02/04 -
Price 9.78 9.80 10.50 8.90 8.90 7.25 7.25 -
P/RPS 23.86 23.29 27.00 23.40 24.46 24.98 26.07 -1.46%
P/EPS 72.61 118.21 82.16 49.28 67.12 68.66 103.28 -5.69%
EY 1.38 0.85 1.22 2.03 1.49 1.46 0.97 6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
P/NAPS 2.48 2.49 2.73 2.43 2.57 2.22 2.37 0.75%

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