[PETGAS] YoY 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- 3.12%
YoY- 45.39%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 692,400 576,041 573,842 549,061 517,168 449,469 473,085 6.55%
PBT 219,849 221,950 184,102 138,743 158,410 164,752 218,023 0.13%
Tax -12,568 2,759 -13,227 46,213 -31,200 -29,100 -36,500 -16.27%
NP 207,281 224,709 170,875 184,956 127,210 135,652 181,523 2.23%
-
NP to SH 207,281 224,709 170,875 184,956 127,210 135,652 181,523 2.23%
-
Tax Rate 5.72% -1.24% 7.18% -33.31% 19.70% 17.66% 16.74% -
Total Cost 485,119 351,332 402,967 364,105 389,958 313,817 291,562 8.85%
-
Net Worth 7,044,587 6,683,906 6,227,839 6,180,695 6,390,175 6,065,582 5,328,341 4.76%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 494,468 395,614 - - 197,838 193,788 183,356 17.97%
Div Payout % 238.55% 176.06% - - 155.52% 142.86% 101.01% -
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 7,044,587 6,683,906 6,227,839 6,180,695 6,390,175 6,065,582 5,328,341 4.76%
NOSH 1,977,872 1,978,072 1,977,719 1,978,138 1,978,382 1,937,885 1,833,565 1.27%
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 29.94% 39.01% 29.78% 33.69% 24.60% 30.18% 38.37% -
ROE 2.94% 3.36% 2.74% 2.99% 1.99% 2.24% 3.41% -
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 35.01 29.12 29.02 27.76 26.14 23.19 25.80 5.21%
EPS 10.48 11.36 8.64 9.35 6.43 7.00 9.90 0.95%
DPS 25.00 20.00 0.00 0.00 10.00 10.00 10.00 16.49%
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 34.99 29.11 29.00 27.75 26.14 22.72 23.91 6.54%
EPS 10.48 11.36 8.64 9.35 6.43 6.86 9.17 2.24%
DPS 24.99 19.99 0.00 0.00 10.00 9.79 9.27 17.96%
NAPS 3.5602 3.3779 3.1474 3.1236 3.2294 3.0654 2.6928 4.76%
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 25.71 23.69 26.88 26.12 26.78 28.02 29.26 -2.13%
P/EPS 85.88 60.74 90.28 77.54 108.86 92.86 76.26 1.99%
EY 1.16 1.65 1.11 1.29 0.92 1.08 1.31 -2.00%
DY 2.78 2.90 0.00 0.00 1.43 1.54 1.32 13.21%
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 24.57 24.55 23.44 25.40 26.20 24.36 26.55 -1.28%
P/EPS 82.06 62.94 78.70 75.40 106.53 80.71 69.19 2.88%
EY 1.22 1.59 1.27 1.33 0.94 1.24 1.45 -2.83%
DY 2.91 2.80 0.00 0.00 1.46 1.77 1.46 12.17%
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