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

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
TTM Result
Revenue	3,088,908	2,911,639	2,722,939	2,305,080	2,205,427	2,203,792	1,881,876	8.60%
YoY %	6.09%	6.93%	18.13%	4.52%	0.07%	17.11%	-	-
Horiz. %	164.14%	154.72%	144.69%	122.49%	117.19%	117.11%	100.00%	-
PBT	1,421,247	1,138,650	1,027,007	855,460	695,634	803,443	607,270	15.21%
YoY %	24.82%	10.87%	20.05%	22.98%	-13.42%	32.30%	-	-
Horiz. %	234.04%	187.50%	169.12%	140.87%	114.55%	132.30%	100.00%	-
Tax	-290,584	-22,668	-38,541	-86,069	-39,509	-133,009	-111,900	17.23%
YoY %	-1,181.91%	41.18%	55.22%	-117.85%	70.30%	-18.86%	-	-
Horiz. %	259.68%	20.26%	34.44%	76.92%	35.31%	118.86%	100.00%	-
NP	1,130,663	1,115,982	988,466	769,391	656,125	670,434	495,370	14.73%
YoY %	1.32%	12.90%	28.47%	17.26%	-2.13%	35.34%	-	-
Horiz. %	228.25%	225.28%	199.54%	155.32%	132.45%	135.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,130,663	1,115,982	988,466	769,391	656,125	670,434	495,370	14.73%
YoY %	1.32%	12.90%	28.47%	17.26%	-2.13%	35.34%	-	-
Horiz. %	228.25%	225.28%	199.54%	155.32%	132.45%	135.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.45%	1.99%	3.75%	10.06%	5.68%	16.55%	18.43%	-
YoY %	927.64%	-46.93%	-62.72%	77.11%	-65.68%	-10.20%	-	-
Horiz. %	110.96%	10.80%	20.35%	54.58%	30.82%	89.80%	100.00%	-
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%
YoY %	9.05%	3.53%	12.94%	-0.88%	1.04%	10.59%	-	-
Horiz. %	141.24%	129.51%	125.10%	110.76%	111.74%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.18%	6.00%	5.83%	6.71%	1.97%	-7.19%	-	-
Horiz. %	119.14%	113.27%	106.86%	100.98%	94.63%	92.81%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	890,377	791,235	692,515	197,864	197,772	395,838	392,944	14.59%
YoY %	12.53%	14.26%	250.00%	0.05%	-50.04%	0.74%	-	-
Horiz. %	226.59%	201.36%	176.24%	50.35%	50.33%	100.74%	100.00%	-
Div Payout %	78.75%	70.90%	70.06%	25.72%	30.14%	59.04%	79.32%	-
YoY %	11.07%	1.20%	172.40%	-14.66%	-48.95%	-25.57%	-	-
Horiz. %	99.28%	89.38%	88.33%	32.43%	38.00%	74.43%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
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%
YoY %	5.18%	6.00%	5.83%	6.71%	1.97%	-7.19%	-	-
Horiz. %	119.14%	113.27%	106.86%	100.98%	94.63%	92.81%	100.00%	-
NOSH	1,979,499	1,979,036	1,978,318	1,979,100	1,977,521	1,979,789	1,979,634	-0.00%
YoY %	0.02%	0.04%	-0.04%	0.08%	-0.11%	0.01%	-	-
Horiz. %	99.99%	99.97%	99.93%	99.97%	99.89%	100.01%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	36.60%	38.33%	36.30%	33.38%	29.75%	30.42%	26.32%	-
YoY %	-4.51%	5.59%	8.75%	12.20%	-2.20%	15.58%	-	-
Horiz. %	139.06%	145.63%	137.92%	126.82%	113.03%	115.58%	100.00%	-
ROE	14.83%	15.39%	14.45%	11.91%	10.83%	11.29%	7.74%	-
YoY %	-3.64%	6.51%	21.33%	9.97%	-4.07%	45.87%	-	-
Horiz. %	191.60%	198.84%	186.69%	153.88%	139.92%	145.87%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	156.04	147.12	137.64	116.47	111.52	111.31	95.06	8.60%
YoY %	6.06%	6.89%	18.18%	4.44%	0.19%	17.09%	-	-
Horiz. %	164.15%	154.77%	144.79%	122.52%	117.32%	117.09%	100.00%	-
EPS	57.12	56.39	49.96	38.88	33.18	33.86	25.02	14.74%
YoY %	1.29%	12.87%	28.50%	17.18%	-2.01%	35.33%	-	-
Horiz. %	228.30%	225.38%	199.68%	155.40%	132.61%	135.33%	100.00%	-
DPS	45.00	40.00	35.00	10.00	10.00	20.00	19.85	14.60%
YoY %	12.50%	14.29%	250.00%	0.00%	-50.00%	0.76%	-	-
Horiz. %	226.70%	201.51%	176.32%	50.38%	50.38%	100.76%	100.00%	-
NAPS	3.8519	3.663	3.457	3.2654	3.0626	3.00	3.2328	2.96%
YoY %	5.16%	5.96%	5.87%	6.62%	2.09%	-7.20%	-	-
Horiz. %	119.15%	113.31%	106.94%	101.01%	94.74%	92.80%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,979,100
RPS	156.11	147.15	137.61	116.49	111.46	111.37	95.11	8.60%
YoY %	6.09%	6.93%	18.13%	4.51%	0.08%	17.10%	-	-
Horiz. %	164.14%	154.72%	144.69%	122.48%	117.19%	117.10%	100.00%	-
EPS	57.14	56.40	49.95	38.88	33.16	33.88	25.03	14.74%
YoY %	1.31%	12.91%	28.47%	17.25%	-2.13%	35.36%	-	-
Horiz. %	228.29%	225.33%	199.56%	155.33%	132.48%	135.36%	100.00%	-
DPS	45.00	39.99	35.00	10.00	9.99	20.00	19.86	14.59%
YoY %	12.53%	14.26%	250.00%	0.10%	-50.05%	0.70%	-	-
Horiz. %	226.59%	201.36%	176.23%	50.35%	50.30%	100.70%	100.00%	-
NAPS	3.8534	3.6636	3.4563	3.266	3.0607	3.0016	3.2343	2.96%
YoY %	5.18%	6.00%	5.83%	6.71%	1.97%	-7.19%	-	-
Horiz. %	119.14%	113.27%	106.86%	100.98%	94.63%	92.81%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	12.83%	-10.06%	10.82%	-9.90%	10.08%	-22.05%	-	-
Horiz. %	86.95%	77.06%	85.68%	77.31%	85.80%	77.95%	100.00%	-
P/EPS	18.73	15.87	18.61	18.26	22.76	20.23	29.97	-7.53%
YoY %	18.02%	-14.72%	1.92%	-19.77%	12.51%	-32.50%	-	-
Horiz. %	62.50%	52.95%	62.10%	60.93%	75.94%	67.50%	100.00%	-
EY	5.34	6.30	5.37	5.48	4.39	4.94	3.34	8.13%
YoY %	-15.24%	17.32%	-2.01%	24.83%	-11.13%	47.90%	-	-
Horiz. %	159.88%	188.62%	160.78%	164.07%	131.44%	147.90%	100.00%	-
DY	4.21	4.47	3.76	1.41	1.32	2.92	2.65	8.01%
YoY %	-5.82%	18.88%	166.67%	6.82%	-54.79%	10.19%	-	-
Horiz. %	158.87%	168.68%	141.89%	53.21%	49.81%	110.19%	100.00%	-
P/NAPS	2.78	2.44	2.69	2.17	2.47	2.28	2.32	3.05%
YoY %	13.93%	-9.29%	23.96%	-12.15%	8.33%	-1.72%	-	-
Horiz. %	119.83%	105.17%	115.95%	93.53%	106.47%	98.28%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
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%
YoY %	11.24%	-6.49%	4.02%	-4.31%	-0.15%	-10.33%	-	-
Horiz. %	92.70%	83.33%	89.12%	85.67%	89.53%	89.67%	100.00%	-
P/EPS	18.38	15.78	17.81	18.65	21.85	21.41	27.57	-6.53%
YoY %	16.48%	-11.40%	-4.50%	-14.65%	2.06%	-22.34%	-	-
Horiz. %	66.67%	57.24%	64.60%	67.65%	79.25%	77.66%	100.00%	-
EY	5.44	6.34	5.61	5.36	4.58	4.67	3.63	6.97%
YoY %	-14.20%	13.01%	4.66%	17.03%	-1.93%	28.65%	-	-
Horiz. %	149.86%	174.66%	154.55%	147.66%	126.17%	128.65%	100.00%	-
DY	4.29	4.49	3.93	1.38	1.38	2.76	2.88	6.86%
YoY %	-4.45%	14.25%	184.78%	0.00%	-50.00%	-4.17%	-	-
Horiz. %	148.96%	155.90%	136.46%	47.92%	47.92%	95.83%	100.00%	-
P/NAPS	2.73	2.43	2.57	2.22	2.37	2.42	2.13	4.22%
YoY %	12.35%	-5.45%	15.77%	-6.33%	-2.07%	13.62%	-	-
Horiz. %	128.17%	114.08%	120.66%	104.23%	111.27%	113.62%	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