[PETGAS] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -5.35%
YoY- 63.2%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 802,211 935,871 799,945 763,108 692,400 576,041 573,842 5.73%
PBT 277,498 346,876 335,264 362,378 219,849 221,950 184,102 7.07%
Tax -75,410 -85,723 -34,700 -24,100 -12,568 2,759 -13,227 33.64%
NP 202,088 261,153 300,564 338,278 207,281 224,709 170,875 2.83%
-
NP to SH 201,392 261,815 300,564 338,278 207,281 224,709 170,875 2.77%
-
Tax Rate 27.17% 24.71% 10.35% 6.65% 5.72% -1.24% 7.18% -
Total Cost 600,123 674,718 499,381 424,830 485,119 351,332 402,967 6.86%
-
Net Worth 8,014,135 8,039,877 7,922,305 7,584,350 7,044,587 6,683,906 6,227,839 4.29%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 692,408 692,632 692,543 593,470 494,468 395,614 - -
Div Payout % 343.81% 264.55% 230.41% 175.44% 238.55% 176.06% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 8,014,135 8,039,877 7,922,305 7,584,350 7,044,587 6,683,906 6,227,839 4.29%
NOSH 1,978,310 1,978,949 1,978,696 1,978,233 1,977,872 1,978,072 1,977,719 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 25.19% 27.90% 37.57% 44.33% 29.94% 39.01% 29.78% -
ROE 2.51% 3.26% 3.79% 4.46% 2.94% 3.36% 2.74% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 40.55 47.29 40.43 38.58 35.01 29.12 29.02 5.73%
EPS 10.18 13.23 15.19 17.10 10.48 11.36 8.64 2.77%
DPS 35.00 35.00 35.00 30.00 25.00 20.00 0.00 -
NAPS 4.051 4.0627 4.0038 3.8339 3.5617 3.379 3.149 4.28%
Adjusted Per Share Value based on latest NOSH - 1,978,233
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 40.54 47.30 40.43 38.57 34.99 29.11 29.00 5.73%
EPS 10.18 13.23 15.19 17.10 10.48 11.36 8.64 2.77%
DPS 34.99 35.00 35.00 29.99 24.99 19.99 0.00 -
NAPS 4.0501 4.0631 4.0037 3.8329 3.5602 3.3779 3.1474 4.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 9.80 9.70 10.00 8.95 9.00 6.90 7.80 -
P/RPS 24.17 20.51 24.74 23.20 25.71 23.69 26.88 -1.75%
P/EPS 96.27 73.32 65.83 52.34 85.88 60.74 90.28 1.07%
EY 1.04 1.36 1.52 1.91 1.16 1.65 1.11 -1.07%
DY 3.57 3.61 3.50 3.35 2.78 2.90 0.00 -
P/NAPS 2.42 2.39 2.50 2.33 2.53 2.04 2.48 -0.40%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 21/05/09 21/05/08 23/05/07 24/05/06 18/05/05 19/05/04 -
Price 9.88 9.50 10.00 9.25 8.60 7.15 6.80 -
P/RPS 24.36 20.09 24.74 23.98 24.57 24.55 23.44 0.64%
P/EPS 97.05 71.81 65.83 54.09 82.06 62.94 78.70 3.55%
EY 1.03 1.39 1.52 1.85 1.22 1.59 1.27 -3.42%
DY 3.54 3.68 3.50 3.24 2.91 2.80 0.00 -
P/NAPS 2.44 2.34 2.50 2.41 2.41 2.12 2.16 2.05%

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