[PETGAS] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 10.04%
YoY- 17.26%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,088,908 2,911,639 2,722,939 2,305,080 2,205,427 2,203,792 1,881,876 8.60%
PBT 1,421,247 1,138,650 1,027,007 855,460 695,634 803,443 607,270 15.21%
Tax -290,584 -22,668 -38,541 -86,069 -39,509 -133,009 -111,900 17.23%
NP 1,130,663 1,115,982 988,466 769,391 656,125 670,434 495,370 14.73%
-
NP to SH 1,130,663 1,115,982 988,466 769,391 656,125 670,434 495,370 14.73%
-
Tax Rate 20.45% 1.99% 3.75% 10.06% 5.68% 16.55% 18.43% -
Total Cost 1,958,245 1,795,657 1,734,473 1,535,689 1,549,302 1,533,358 1,386,506 5.92%
-
Net Worth 7,624,833 7,249,211 6,839,046 6,462,553 6,056,356 5,939,368 6,399,763 2.96%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 890,377 791,235 692,515 197,864 197,772 395,838 392,944 14.59%
Div Payout % 78.75% 70.90% 70.06% 25.72% 30.14% 59.04% 79.32% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 7,624,833 7,249,211 6,839,046 6,462,553 6,056,356 5,939,368 6,399,763 2.96%
NOSH 1,979,499 1,979,036 1,978,318 1,979,100 1,977,521 1,979,789 1,979,634 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 36.60% 38.33% 36.30% 33.38% 29.75% 30.42% 26.32% -
ROE 14.83% 15.39% 14.45% 11.91% 10.83% 11.29% 7.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 156.04 147.12 137.64 116.47 111.52 111.31 95.06 8.60%
EPS 57.12 56.39 49.96 38.88 33.18 33.86 25.02 14.74%
DPS 45.00 40.00 35.00 10.00 10.00 20.00 19.85 14.60%
NAPS 3.8519 3.663 3.457 3.2654 3.0626 3.00 3.2328 2.96%
Adjusted Per Share Value based on latest NOSH - 1,979,100
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 156.11 147.15 137.62 116.50 111.46 111.38 95.11 8.60%
EPS 57.14 56.40 49.96 38.88 33.16 33.88 25.04 14.73%
DPS 45.00 39.99 35.00 10.00 10.00 20.01 19.86 14.59%
NAPS 3.8536 3.6637 3.4564 3.2661 3.0609 3.0017 3.2344 2.96%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 10.70 8.95 9.30 7.10 7.55 6.85 7.50 -
P/RPS 6.86 6.08 6.76 6.10 6.77 6.15 7.89 -2.30%
P/EPS 18.73 15.87 18.61 18.26 22.76 20.23 29.97 -7.53%
EY 5.34 6.30 5.37 5.48 4.39 4.94 3.34 8.13%
DY 4.21 4.47 3.76 1.41 1.32 2.92 2.65 8.01%
P/NAPS 2.78 2.44 2.69 2.17 2.47 2.28 2.32 3.05%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/02/08 12/02/07 23/02/06 17/02/05 27/02/04 18/02/03 10/04/02 -
Price 10.50 8.90 8.90 7.25 7.25 7.25 6.90 -
P/RPS 6.73 6.05 6.47 6.22 6.50 6.51 7.26 -1.25%
P/EPS 18.38 15.78 17.81 18.65 21.85 21.41 27.57 -6.53%
EY 5.44 6.34 5.61 5.36 4.58 4.67 3.63 6.97%
DY 4.29 4.49 3.93 1.38 1.38 2.76 2.88 6.86%
P/NAPS 2.73 2.43 2.57 2.22 2.37 2.42 2.13 4.22%

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