[PETGAS] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 2.57%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 865,599 810,886 832,871 769,781 752,855 719,701 574,419 5.43%
PBT 417,626 343,273 222,201 345,464 333,814 277,325 232,029 7.87%
Tax -99,964 -77,373 -58,145 -92,484 23,600 -15,000 -23,036 20.84%
NP 317,662 265,900 164,056 252,980 357,414 262,325 208,993 5.54%
-
NP to SH 317,662 266,474 164,056 252,980 357,414 262,325 208,993 5.54%
-
Tax Rate 23.94% 22.54% 26.17% 26.77% -7.07% 5.41% 9.93% -
Total Cost 547,937 544,986 668,815 516,801 395,441 457,376 365,426 5.36%
-
Net Worth 8,875,800 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 6,462,553 4.17%
Dividend
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 8,875,800 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 6,462,553 4.17%
NOSH 1,978,732 1,978,277 1,978,962 1,979,499 1,979,036 1,978,318 1,979,100 -0.00%
Ratio Analysis
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 36.70% 32.79% 19.70% 32.86% 47.47% 36.45% 36.38% -
ROE 3.58% 3.41% 2.11% 3.32% 4.93% 3.84% 3.23% -
Per Share
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 43.75 40.99 42.09 38.89 38.04 36.38 29.02 5.43%
EPS 16.05 13.47 8.29 12.78 18.06 13.26 10.56 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4856 3.9492 3.9304 3.8519 3.663 3.457 3.2654 4.17%
Adjusted Per Share Value based on latest NOSH - 1,979,499
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 43.75 40.98 42.09 38.90 38.05 36.37 29.03 5.43%
EPS 16.05 13.47 8.29 12.78 18.06 13.26 10.56 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4856 3.9483 3.9309 3.8534 3.6636 3.4563 3.266 4.17%
Price Multiplier on Financial Quarter End Date
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/09/12 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 19.00 9.87 9.80 10.70 8.95 9.30 7.10 -
P/RPS 43.43 24.08 23.29 27.52 23.53 25.56 24.46 7.68%
P/EPS 118.35 73.27 118.21 83.72 49.56 70.14 67.23 7.56%
EY 0.84 1.36 0.85 1.19 2.02 1.43 1.49 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 2.50 2.49 2.78 2.44 2.69 2.17 9.02%
Price Multiplier on Announcement Date
30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/11/12 18/02/10 19/02/09 14/02/08 12/02/07 23/02/06 17/02/05 -
Price 18.90 9.78 9.80 10.50 8.90 8.90 7.25 -
P/RPS 43.20 23.86 23.29 27.00 23.40 24.46 24.98 7.32%
P/EPS 117.73 72.61 118.21 82.16 49.28 67.12 68.66 7.20%
EY 0.85 1.38 0.85 1.22 2.03 1.49 1.46 -6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 2.48 2.49 2.73 2.43 2.57 2.22 8.60%

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