[PETGAS] YoY TTM Result on 30-Sep-2007 [#2]

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	1,802,165	3,377,489	3,216,125	3,071,982	2,878,485	2,577,657	2,280,532	-2.99%
YoY %	-46.64%	5.02%	4.69%	6.72%	11.67%	13.03%	-	-
Horiz. %	79.02%	148.10%	141.03%	134.70%	126.22%	113.03%	100.00%	-
PBT	1,024,959	1,192,091	1,343,051	1,409,597	1,082,161	981,711	799,953	3.24%
YoY %	-14.02%	-11.24%	-4.72%	30.26%	10.23%	22.72%	-	-
Horiz. %	128.13%	149.02%	167.89%	176.21%	135.28%	122.72%	100.00%	-
Tax	-232,637	-294,182	-286,681	-174,500	-61,268	-46,577	-100,733	11.39%
YoY %	20.92%	-2.62%	-64.29%	-184.81%	-31.54%	53.76%	-	-
Horiz. %	230.94%	292.04%	284.59%	173.23%	60.82%	46.24%	100.00%	-
NP	792,322	897,909	1,056,370	1,235,097	1,020,893	935,134	699,220	1.62%
YoY %	-11.76%	-15.00%	-14.47%	20.98%	9.17%	33.74%	-	-
Horiz. %	113.32%	128.42%	151.08%	176.64%	146.00%	133.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	792,322	898,901	1,056,370	1,235,097	1,020,893	935,134	699,220	1.62%
YoY %	-11.86%	-14.91%	-14.47%	20.98%	9.17%	33.74%	-	-
Horiz. %	113.32%	128.56%	151.08%	176.64%	146.00%	133.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.70%	24.68%	21.35%	12.38%	5.66%	4.74%	12.59%	-
YoY %	-8.02%	15.60%	72.46%	118.73%	19.41%	-62.35%	-	-
Horiz. %	180.30%	196.03%	169.58%	98.33%	44.96%	37.65%	100.00%	-
Total Cost	1,009,843	2,479,580	2,159,755	1,836,885	1,857,592	1,642,523	1,581,312	-5.61%
YoY %	-59.27%	14.81%	17.58%	-1.11%	13.09%	3.87%	-	-
Horiz. %	63.86%	156.81%	136.58%	116.16%	117.47%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,855,023	7,848,062	7,838,379	7,587,960	7,103,417	6,793,878	6,449,972	4.17%
YoY %	12.83%	0.12%	3.30%	6.82%	4.56%	5.33%	-	-
Horiz. %	137.29%	121.68%	121.53%	117.64%	110.13%	105.33%	100.00%	-

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	296,809	989,562	989,452	890,377	791,235	692,515	395,616	-3.63%
YoY %	-70.01%	0.01%	11.13%	12.53%	14.26%	75.05%	-	-
Horiz. %	75.02%	250.13%	250.10%	225.06%	200.00%	175.05%	100.00%	-
Div Payout %	37.46%	110.09%	93.67%	72.09%	77.50%	74.06%	56.58%	-
YoY %	-65.97%	17.53%	29.93%	-6.98%	4.64%	30.89%	-	-
Horiz. %	66.21%	194.57%	165.55%	127.41%	136.97%	130.89%	100.00%	-

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	8,855,023	7,848,062	7,838,379	7,587,960	7,103,417	6,793,878	6,449,972	4.17%
YoY %	12.83%	0.12%	3.30%	6.82%	4.56%	5.33%	-	-
Horiz. %	137.29%	121.68%	121.53%	117.64%	110.13%	105.33%	100.00%	-
NOSH	1,978,732	1,979,534	1,979,388	1,979,382	1,978,447	1,979,337	1,978,640	0.00%
YoY %	-0.04%	0.01%	0.00%	0.05%	-0.04%	0.04%	-	-
Horiz. %	100.00%	100.05%	100.04%	100.04%	99.99%	100.04%	100.00%	-

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	43.97%	26.59%	32.85%	40.21%	35.47%	36.28%	30.66%	-
YoY %	65.36%	-19.06%	-18.30%	13.36%	-2.23%	18.33%	-	-
Horiz. %	143.41%	86.73%	107.14%	131.15%	115.69%	118.33%	100.00%	-
ROE	8.95%	11.45%	13.48%	16.28%	14.37%	13.76%	10.84%	-
YoY %	-21.83%	-15.06%	-17.20%	13.29%	4.43%	26.94%	-	-
Horiz. %	82.56%	105.63%	124.35%	150.18%	132.56%	126.94%	100.00%	-

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	91.08	170.62	162.48	155.20	145.49	130.23	115.26	-2.99%
YoY %	-46.62%	5.01%	4.69%	6.67%	11.72%	12.99%	-	-
Horiz. %	79.02%	148.03%	140.97%	134.65%	126.23%	112.99%	100.00%	-
EPS	40.04	45.41	53.37	62.40	51.60	47.24	35.34	1.62%
YoY %	-11.83%	-14.91%	-14.47%	20.93%	9.23%	33.67%	-	-
Horiz. %	113.30%	128.49%	151.02%	176.57%	146.01%	133.67%	100.00%	-
DPS	15.00	50.00	50.00	45.00	40.00	35.00	20.00	-3.64%
YoY %	-70.00%	0.00%	11.11%	12.50%	14.29%	75.00%	-	-
Horiz. %	75.00%	250.00%	250.00%	225.00%	200.00%	175.00%	100.00%	-
NAPS	4.4751	3.9646	3.96	3.8335	3.5904	3.4324	3.2598	4.17%
YoY %	12.88%	0.12%	3.30%	6.77%	4.60%	5.29%	-	-
Horiz. %	137.28%	121.62%	121.48%	117.60%	110.14%	105.29%	100.00%	-

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,979,382
RPS	91.08	170.70	162.54	155.26	145.48	130.27	115.26	-2.99%
YoY %	-46.64%	5.02%	4.69%	6.72%	11.68%	13.02%	-	-
Horiz. %	79.02%	148.10%	141.02%	134.70%	126.22%	113.02%	100.00%	-
EPS	40.04	45.43	53.39	62.42	51.60	47.26	35.34	1.62%
YoY %	-11.86%	-14.91%	-14.47%	20.97%	9.18%	33.73%	-	-
Horiz. %	113.30%	128.55%	151.08%	176.63%	146.01%	133.73%	100.00%	-
DPS	15.00	50.01	50.01	45.00	39.99	35.00	19.99	-3.63%
YoY %	-70.01%	0.00%	11.13%	12.53%	14.26%	75.09%	-	-
Horiz. %	75.04%	250.18%	250.18%	225.11%	200.05%	175.09%	100.00%	-
NAPS	4.4753	3.9664	3.9615	3.8349	3.59	3.4336	3.2598	4.17%
YoY %	12.83%	0.12%	3.30%	6.82%	4.55%	5.33%	-	-
Horiz. %	137.29%	121.68%	121.53%	117.64%	110.13%	105.33%	100.00%	-

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	18.00	9.73	9.90	11.10	8.75	8.85	6.95	-
P/RPS	19.76	5.70	6.09	7.15	6.01	6.80	6.03	16.54%
YoY %	246.67%	-6.40%	-14.83%	18.97%	-11.62%	12.77%	-	-
Horiz. %	327.69%	94.53%	101.00%	118.57%	99.67%	112.77%	100.00%	-
P/EPS	44.95	21.43	18.55	17.79	16.96	18.73	19.67	11.24%
YoY %	109.75%	15.53%	4.27%	4.89%	-9.45%	-4.78%	-	-
Horiz. %	228.52%	108.95%	94.31%	90.44%	86.22%	95.22%	100.00%	-
EY	2.22	4.67	5.39	5.62	5.90	5.34	5.08	-10.12%
YoY %	-52.46%	-13.36%	-4.09%	-4.75%	10.49%	5.12%	-	-
Horiz. %	43.70%	91.93%	106.10%	110.63%	116.14%	105.12%	100.00%	-
DY	0.83	5.14	5.05	4.05	4.57	3.95	2.88	-14.82%
YoY %	-83.85%	1.78%	24.69%	-11.38%	15.70%	37.15%	-	-
Horiz. %	28.82%	178.47%	175.35%	140.62%	158.68%	137.15%	100.00%	-
P/NAPS	4.02	2.45	2.50	2.90	2.44	2.58	2.13	8.53%
YoY %	64.08%	-2.00%	-13.79%	18.85%	-5.43%	21.13%	-	-
Horiz. %	188.73%	115.02%	117.37%	136.15%	114.55%	121.13%	100.00%	-

	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	20/11/09	19/11/08	14/11/07	15/11/06	16/11/05	09/11/04	-
Price	19.92	9.80	9.80	11.00	8.90	8.95	7.05	-
P/RPS	21.87	5.74	6.03	7.09	6.12	6.87	6.12	17.85%
YoY %	281.01%	-4.81%	-14.95%	15.85%	-10.92%	12.25%	-	-
Horiz. %	357.35%	93.79%	98.53%	115.85%	100.00%	112.25%	100.00%	-
P/EPS	49.75	21.58	18.36	17.63	17.25	18.94	19.95	12.50%
YoY %	130.54%	17.54%	4.14%	2.20%	-8.92%	-5.06%	-	-
Horiz. %	249.37%	108.17%	92.03%	88.37%	86.47%	94.94%	100.00%	-
EY	2.01	4.63	5.45	5.67	5.80	5.28	5.01	-11.11%
YoY %	-56.59%	-15.05%	-3.88%	-2.24%	9.85%	5.39%	-	-
Horiz. %	40.12%	92.42%	108.78%	113.17%	115.77%	105.39%	100.00%	-
DY	0.75	5.10	5.10	4.09	4.49	3.91	2.84	-15.77%
YoY %	-85.29%	0.00%	24.69%	-8.91%	14.83%	37.68%	-	-
Horiz. %	26.41%	179.58%	179.58%	144.01%	158.10%	137.68%	100.00%	-
P/NAPS	4.45	2.47	2.47	2.87	2.48	2.61	2.16	9.77%
YoY %	80.16%	0.00%	-13.94%	15.73%	-4.98%	20.83%	-	-
Horiz. %	206.02%	114.35%	114.35%	132.87%	114.81%	120.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos