[PETGAS] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 7.52%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 799,945 763,108 692,400 576,041 573,842 549,061 517,168 7.53%
PBT 335,264 362,378 219,849 221,950 184,102 138,743 158,410 13.29%
Tax -34,700 -24,100 -12,568 2,759 -13,227 46,213 -31,200 1.78%
NP 300,564 338,278 207,281 224,709 170,875 184,956 127,210 15.39%
-
NP to SH 300,564 338,278 207,281 224,709 170,875 184,956 127,210 15.39%
-
Tax Rate 10.35% 6.65% 5.72% -1.24% 7.18% -33.31% 19.70% -
Total Cost 499,381 424,830 485,119 351,332 402,967 364,105 389,958 4.20%
-
Net Worth 7,922,305 7,584,350 7,044,587 6,683,906 6,227,839 6,180,695 6,390,175 3.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 692,543 593,470 494,468 395,614 - - 197,838 23.19%
Div Payout % 230.41% 175.44% 238.55% 176.06% - - 155.52% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 7,922,305 7,584,350 7,044,587 6,683,906 6,227,839 6,180,695 6,390,175 3.64%
NOSH 1,978,696 1,978,233 1,977,872 1,978,072 1,977,719 1,978,138 1,978,382 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 37.57% 44.33% 29.94% 39.01% 29.78% 33.69% 24.60% -
ROE 3.79% 4.46% 2.94% 3.36% 2.74% 2.99% 1.99% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 40.43 38.58 35.01 29.12 29.02 27.76 26.14 7.53%
EPS 15.19 17.10 10.48 11.36 8.64 9.35 6.43 15.38%
DPS 35.00 30.00 25.00 20.00 0.00 0.00 10.00 23.19%
NAPS 4.0038 3.8339 3.5617 3.379 3.149 3.1245 3.23 3.64%
Adjusted Per Share Value based on latest NOSH - 1,978,072
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 40.43 38.57 34.99 29.11 29.00 27.75 26.14 7.53%
EPS 15.19 17.10 10.48 11.36 8.64 9.35 6.43 15.38%
DPS 35.00 29.99 24.99 19.99 0.00 0.00 10.00 23.19%
NAPS 4.0039 3.8331 3.5603 3.378 3.1475 3.1237 3.2296 3.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 10.00 8.95 9.00 6.90 7.80 7.25 7.00 -
P/RPS 24.74 23.20 25.71 23.69 26.88 26.12 26.78 -1.31%
P/EPS 65.83 52.34 85.88 60.74 90.28 77.54 108.86 -8.03%
EY 1.52 1.91 1.16 1.65 1.11 1.29 0.92 8.72%
DY 3.50 3.35 2.78 2.90 0.00 0.00 1.43 16.07%
P/NAPS 2.50 2.33 2.53 2.04 2.48 2.32 2.17 2.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 19/05/04 23/05/03 10/05/02 -
Price 10.00 9.25 8.60 7.15 6.80 7.05 6.85 -
P/RPS 24.74 23.98 24.57 24.55 23.44 25.40 26.20 -0.95%
P/EPS 65.83 54.09 82.06 62.94 78.70 75.40 106.53 -7.70%
EY 1.52 1.85 1.22 1.59 1.27 1.33 0.94 8.33%
DY 3.50 3.24 2.91 2.80 0.00 0.00 1.46 15.67%
P/NAPS 2.50 2.41 2.41 2.12 2.16 2.26 2.12 2.78%

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