[PETGAS] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 9.31%
YoY- 12.9%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,355,504 3,279,215 3,088,908 2,911,639 2,722,939 2,305,080 2,205,427 7.23%
PBT 1,313,163 1,219,788 1,421,247 1,138,650 1,027,007 855,460 695,634 11.15%
Tax -313,410 -252,342 -290,584 -22,668 -38,541 -86,069 -39,509 41.17%
NP 999,753 967,446 1,130,663 1,115,982 988,466 769,391 656,125 7.26%
-
NP to SH 1,001,319 967,446 1,130,663 1,115,982 988,466 769,391 656,125 7.29%
-
Tax Rate 23.87% 20.69% 20.45% 1.99% 3.75% 10.06% 5.68% -
Total Cost 2,355,751 2,311,769 1,958,245 1,795,657 1,734,473 1,535,689 1,549,302 7.22%
-
Net Worth 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 6,462,553 6,056,356 4.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 989,562 989,452 890,377 791,235 692,515 197,864 197,772 30.74%
Div Payout % 98.83% 102.27% 78.75% 70.90% 70.06% 25.72% 30.14% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 6,462,553 6,056,356 4.33%
NOSH 1,978,277 1,978,962 1,979,499 1,979,036 1,978,318 1,979,100 1,977,521 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.79% 29.50% 36.60% 38.33% 36.30% 33.38% 29.75% -
ROE 12.82% 12.44% 14.83% 15.39% 14.45% 11.91% 10.83% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 169.62 165.70 156.04 147.12 137.64 116.47 111.52 7.23%
EPS 50.62 48.89 57.12 56.39 49.96 38.88 33.18 7.28%
DPS 50.00 50.00 45.00 40.00 35.00 10.00 10.00 30.73%
NAPS 3.9492 3.9304 3.8519 3.663 3.457 3.2654 3.0626 4.32%
Adjusted Per Share Value based on latest NOSH - 1,979,036
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 169.58 165.72 156.11 147.15 137.61 116.49 111.46 7.23%
EPS 50.60 48.89 57.14 56.40 49.95 38.88 33.16 7.29%
DPS 50.01 50.00 45.00 39.99 35.00 10.00 9.99 30.76%
NAPS 3.9483 3.9309 3.8534 3.6636 3.4563 3.266 3.0607 4.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 9.87 9.80 10.70 8.95 9.30 7.10 7.55 -
P/RPS 5.82 5.91 6.86 6.08 6.76 6.10 6.77 -2.48%
P/EPS 19.50 20.05 18.73 15.87 18.61 18.26 22.76 -2.54%
EY 5.13 4.99 5.34 6.30 5.37 5.48 4.39 2.62%
DY 5.07 5.10 4.21 4.47 3.76 1.41 1.32 25.11%
P/NAPS 2.50 2.49 2.78 2.44 2.69 2.17 2.47 0.20%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/10 19/02/09 14/02/08 12/02/07 23/02/06 17/02/05 27/02/04 -
Price 9.78 9.80 10.50 8.90 8.90 7.25 7.25 -
P/RPS 5.77 5.91 6.73 6.05 6.47 6.22 6.50 -1.96%
P/EPS 19.32 20.05 18.38 15.78 17.81 18.65 21.85 -2.02%
EY 5.18 4.99 5.44 6.34 5.61 5.36 4.58 2.07%
DY 5.11 5.10 4.29 4.49 3.93 1.38 1.38 24.35%
P/NAPS 2.48 2.49 2.73 2.43 2.57 2.22 2.37 0.75%

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