[PETGAS] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 23.09%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 763,108 692,400 576,041 573,842 549,061 517,168 449,469 9.21%
PBT 362,378 219,849 221,950 184,102 138,743 158,410 164,752 14.03%
Tax -24,100 -12,568 2,759 -13,227 46,213 -31,200 -29,100 -3.09%
NP 338,278 207,281 224,709 170,875 184,956 127,210 135,652 16.44%
-
NP to SH 338,278 207,281 224,709 170,875 184,956 127,210 135,652 16.44%
-
Tax Rate 6.65% 5.72% -1.24% 7.18% -33.31% 19.70% 17.66% -
Total Cost 424,830 485,119 351,332 402,967 364,105 389,958 313,817 5.17%
-
Net Worth 7,584,350 7,044,587 6,683,906 6,227,839 6,180,695 6,390,175 6,065,582 3.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 593,470 494,468 395,614 - - 197,838 193,788 20.49%
Div Payout % 175.44% 238.55% 176.06% - - 155.52% 142.86% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 7,584,350 7,044,587 6,683,906 6,227,839 6,180,695 6,390,175 6,065,582 3.79%
NOSH 1,978,233 1,977,872 1,978,072 1,977,719 1,978,138 1,978,382 1,937,885 0.34%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 44.33% 29.94% 39.01% 29.78% 33.69% 24.60% 30.18% -
ROE 4.46% 2.94% 3.36% 2.74% 2.99% 1.99% 2.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.58 35.01 29.12 29.02 27.76 26.14 23.19 8.84%
EPS 17.10 10.48 11.36 8.64 9.35 6.43 7.00 16.04%
DPS 30.00 25.00 20.00 0.00 0.00 10.00 10.00 20.08%
NAPS 3.8339 3.5617 3.379 3.149 3.1245 3.23 3.13 3.43%
Adjusted Per Share Value based on latest NOSH - 1,977,719
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.57 34.99 29.11 29.00 27.75 26.14 22.72 9.21%
EPS 17.10 10.48 11.36 8.64 9.35 6.43 6.86 16.43%
DPS 29.99 24.99 19.99 0.00 0.00 10.00 9.79 20.50%
NAPS 3.8329 3.5602 3.3779 3.1474 3.1236 3.2294 3.0654 3.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.95 9.00 6.90 7.80 7.25 7.00 6.50 -
P/RPS 23.20 25.71 23.69 26.88 26.12 26.78 28.02 -3.09%
P/EPS 52.34 85.88 60.74 90.28 77.54 108.86 92.86 -9.10%
EY 1.91 1.16 1.65 1.11 1.29 0.92 1.08 9.96%
DY 3.35 2.78 2.90 0.00 0.00 1.43 1.54 13.82%
P/NAPS 2.33 2.53 2.04 2.48 2.32 2.17 2.08 1.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 19/05/04 23/05/03 10/05/02 28/05/01 -
Price 9.25 8.60 7.15 6.80 7.05 6.85 5.65 -
P/RPS 23.98 24.57 24.55 23.44 25.40 26.20 24.36 -0.26%
P/EPS 54.09 82.06 62.94 78.70 75.40 106.53 80.71 -6.44%
EY 1.85 1.22 1.59 1.27 1.33 0.94 1.24 6.89%
DY 3.24 2.91 2.80 0.00 0.00 1.46 1.77 10.59%
P/NAPS 2.41 2.41 2.12 2.16 2.26 2.12 1.81 4.88%

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