[PETGAS] YoY TTM Result on 30-Jun-2005 [#1]

Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 13.63%
YoY- 49.02%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 3,146,554 3,041,224 2,839,331 2,449,330 2,243,936 2,256,536 2,027,771 7.59%
PBT 1,392,587 1,359,634 1,032,178 991,868 727,223 792,679 666,169 13.06%
Tax -296,828 -111,200 -59,068 -56,413 -99,497 -50,358 -106,460 18.61%
NP 1,095,759 1,248,434 973,110 935,455 627,726 742,321 559,709 11.83%
-
NP to SH 1,095,759 1,248,434 973,110 935,455 627,726 742,321 559,709 11.83%
-
Tax Rate 21.31% 8.18% 5.72% 5.69% 13.68% 6.35% 15.98% -
Total Cost 2,050,795 1,792,790 1,866,221 1,513,875 1,616,210 1,514,215 1,468,062 5.72%
-
Net Worth 8,245,685 7,877,005 7,340,169 6,974,374 6,405,048 6,373,612 5,938,310 5.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 989,451 890,237 791,368 593,478 395,524 395,838 199,155 30.59%
Div Payout % 90.30% 71.31% 81.32% 63.44% 63.01% 53.32% 35.58% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 8,245,685 7,877,005 7,340,169 6,974,374 6,405,048 6,373,612 5,938,310 5.61%
NOSH 1,978,473 1,978,202 1,979,069 1,978,433 1,977,843 1,978,645 1,979,436 -0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 34.82% 41.05% 34.27% 38.19% 27.97% 32.90% 27.60% -
ROE 13.29% 15.85% 13.26% 13.41% 9.80% 11.65% 9.43% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 159.04 153.74 143.47 123.80 113.45 114.04 102.44 7.59%
EPS 55.38 63.11 49.17 47.28 31.74 37.52 28.28 11.84%
DPS 50.00 45.00 40.00 30.00 20.00 20.00 10.00 30.73%
NAPS 4.1677 3.9819 3.7089 3.5252 3.2384 3.2212 3.00 5.62%
Adjusted Per Share Value based on latest NOSH - 1,978,433
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 159.03 153.70 143.50 123.79 113.41 114.04 102.48 7.59%
EPS 55.38 63.10 49.18 47.28 31.72 37.52 28.29 11.83%
DPS 50.01 44.99 40.00 29.99 19.99 20.01 10.07 30.58%
NAPS 4.1673 3.981 3.7097 3.5248 3.2371 3.2212 3.0012 5.61%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 9.95 10.50 8.60 8.05 6.80 7.05 6.65 -
P/RPS 6.26 6.83 5.99 6.50 5.99 6.18 6.49 -0.59%
P/EPS 17.97 16.64 17.49 17.03 21.43 18.79 23.52 -4.38%
EY 5.57 6.01 5.72 5.87 4.67 5.32 4.25 4.60%
DY 5.03 4.29 4.65 3.73 2.94 2.84 1.50 22.32%
P/NAPS 2.39 2.64 2.32 2.28 2.10 2.19 2.22 1.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 14/08/08 15/08/07 09/08/06 23/08/05 11/08/04 11/08/03 13/08/02 -
Price 9.95 10.30 8.80 8.35 7.00 7.45 6.35 -
P/RPS 6.26 6.70 6.13 6.74 6.17 6.53 6.20 0.16%
P/EPS 17.97 16.32 17.90 17.66 22.06 19.86 22.46 -3.64%
EY 5.57 6.13 5.59 5.66 4.53 5.04 4.45 3.80%
DY 5.03 4.37 4.55 3.59 2.86 2.68 1.57 21.39%
P/NAPS 2.39 2.59 2.37 2.37 2.16 2.31 2.12 2.01%

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