[PETGAS] YoY TTM Result on 31-Mar-2004 [#4]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	2,982,347	2,839,298	2,307,279	2,230,208	2,235,685	1,949,575	1,772,355	9.05%
YoY %	5.04%	23.06%	3.46%	-0.24%	14.68%	10.00%	-	-
Horiz. %	168.27%	160.20%	130.18%	125.83%	126.14%	110.00%	100.00%	-
PBT	1,281,179	1,024,906	893,308	740,993	779,088	605,616	663,898	11.57%
YoY %	25.00%	14.73%	20.56%	-4.89%	28.64%	-8.78%	-	-
Horiz. %	192.98%	154.38%	134.56%	111.61%	117.35%	91.22%	100.00%	-
Tax	-34,200	-53,868	-70,083	-98,949	-54,296	-115,300	-189,500	-24.81%
YoY %	36.51%	23.14%	29.17%	-82.24%	52.91%	39.16%	-	-
Horiz. %	18.05%	28.43%	36.98%	52.22%	28.65%	60.84%	100.00%	-
NP	1,246,979	971,038	823,225	642,044	724,792	490,316	474,398	17.46%
YoY %	28.42%	17.96%	28.22%	-11.42%	47.82%	3.36%	-	-
Horiz. %	262.86%	204.69%	173.53%	135.34%	152.78%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,246,979	971,038	823,225	642,044	724,792	490,316	474,398	17.46%
YoY %	28.42%	17.96%	28.22%	-11.42%	47.82%	3.36%	-	-
Horiz. %	262.86%	204.69%	173.53%	135.34%	152.78%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.67%	5.26%	7.85%	13.35%	6.97%	19.04%	28.54%	-
YoY %	-49.24%	-32.99%	-41.20%	91.54%	-63.39%	-33.29%	-	-
Horiz. %	9.36%	18.43%	27.51%	46.78%	24.42%	66.71%	100.00%	-
Total Cost	1,735,368	1,868,260	1,484,054	1,588,164	1,510,893	1,459,259	1,297,957	4.95%
YoY %	-7.11%	25.89%	-6.56%	5.11%	3.54%	12.43%	-	-
Horiz. %	133.70%	143.94%	114.34%	122.36%	116.41%	112.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,584,350	7,044,587	6,683,906	6,227,839	6,180,695	6,390,175	6,065,582	3.79%
YoY %	7.66%	5.40%	7.32%	0.76%	-3.28%	5.35%	-	-
Horiz. %	125.04%	116.14%	110.19%	102.68%	101.90%	105.35%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	890,237	791,368	593,478	395,524	395,838	199,155	385,347	14.96%
YoY %	12.49%	33.34%	50.05%	-0.08%	98.76%	-48.32%	-	-
Horiz. %	231.02%	205.37%	154.01%	102.64%	102.72%	51.68%	100.00%	-
Div Payout %	71.39%	81.50%	72.09%	61.60%	54.61%	40.62%	81.23%	-
YoY %	-12.40%	13.05%	17.03%	12.80%	34.44%	-49.99%	-	-
Horiz. %	87.89%	100.33%	88.75%	75.83%	67.23%	50.01%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	7,584,350	7,044,587	6,683,906	6,227,839	6,180,695	6,390,175	6,065,582	3.79%
YoY %	7.66%	5.40%	7.32%	0.76%	-3.28%	5.35%	-	-
Horiz. %	125.04%	116.14%	110.19%	102.68%	101.90%	105.35%	100.00%	-
NOSH	1,978,233	1,977,872	1,978,072	1,977,719	1,978,138	1,978,382	1,937,885	0.34%
YoY %	0.02%	-0.01%	0.02%	-0.02%	-0.01%	2.09%	-	-
Horiz. %	102.08%	102.06%	102.07%	102.06%	102.08%	102.09%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	41.81%	34.20%	35.68%	28.79%	32.42%	25.15%	26.77%	-
YoY %	22.25%	-4.15%	23.93%	-11.20%	28.91%	-6.05%	-	-
Horiz. %	156.18%	127.75%	133.28%	107.55%	121.11%	93.95%	100.00%	-
ROE	16.44%	13.78%	12.32%	10.31%	11.73%	7.67%	7.82%	-
YoY %	19.30%	11.85%	19.50%	-12.11%	52.93%	-1.92%	-	-
Horiz. %	210.23%	176.21%	157.54%	131.84%	150.00%	98.08%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	150.76	143.55	116.64	112.77	113.02	98.54	91.46	8.68%
YoY %	5.02%	23.07%	3.43%	-0.22%	14.69%	7.74%	-	-
Horiz. %	164.84%	156.95%	127.53%	123.30%	123.57%	107.74%	100.00%	-
EPS	63.03	49.10	41.62	32.46	36.64	24.78	24.48	17.06%
YoY %	28.37%	17.97%	28.22%	-11.41%	47.86%	1.23%	-	-
Horiz. %	257.48%	200.57%	170.02%	132.60%	149.67%	101.23%	100.00%	-
DPS	45.00	40.00	30.00	20.00	20.00	10.00	19.88	14.57%
YoY %	12.50%	33.33%	50.00%	0.00%	100.00%	-49.70%	-	-
Horiz. %	226.36%	201.21%	150.91%	100.60%	100.60%	50.30%	100.00%	-
NAPS	3.8339	3.5617	3.379	3.149	3.1245	3.23	3.13	3.43%
YoY %	7.64%	5.41%	7.30%	0.78%	-3.27%	3.19%	-	-
Horiz. %	122.49%	113.79%	107.96%	100.61%	99.82%	103.19%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,977,719
RPS	150.72	143.49	116.60	112.71	112.99	98.53	89.57	9.05%
YoY %	5.04%	23.06%	3.45%	-0.25%	14.68%	10.00%	-	-
Horiz. %	168.27%	160.20%	130.18%	125.83%	126.15%	110.00%	100.00%	-
EPS	63.02	49.07	41.60	32.45	36.63	24.78	23.97	17.47%
YoY %	28.43%	17.96%	28.20%	-11.41%	47.82%	3.38%	-	-
Horiz. %	262.91%	204.71%	173.55%	135.38%	152.82%	103.38%	100.00%	-
DPS	44.99	39.99	29.99	19.99	20.00	10.06	19.47	14.97%
YoY %	12.50%	33.34%	50.03%	-0.05%	98.81%	-48.33%	-	-
Horiz. %	231.07%	205.39%	154.03%	102.67%	102.72%	51.67%	100.00%	-
NAPS	3.8329	3.5602	3.3779	3.1474	3.1236	3.2294	3.0654	3.79%
YoY %	7.66%	5.40%	7.32%	0.76%	-3.28%	5.35%	-	-
Horiz. %	125.04%	116.14%	110.19%	102.68%	101.90%	105.35%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	8.95	9.00	6.90	7.80	7.25	7.00	6.50	-
P/RPS	5.94	6.27	5.92	6.92	6.41	7.10	7.11	-2.95%
YoY %	-5.26%	5.91%	-14.45%	7.96%	-9.72%	-0.14%	-	-
Horiz. %	83.54%	88.19%	83.26%	97.33%	90.15%	99.86%	100.00%	-
P/EPS	14.20	18.33	16.58	24.03	19.79	28.24	26.55	-9.90%
YoY %	-22.53%	10.55%	-31.00%	21.42%	-29.92%	6.37%	-	-
Horiz. %	53.48%	69.04%	62.45%	90.51%	74.54%	106.37%	100.00%	-
EY	7.04	5.46	6.03	4.16	5.05	3.54	3.77	10.96%
YoY %	28.94%	-9.45%	44.95%	-17.62%	42.66%	-6.10%	-	-
Horiz. %	186.74%	144.83%	159.95%	110.34%	133.95%	93.90%	100.00%	-
DY	5.03	4.44	4.35	2.56	2.76	1.43	3.06	8.63%
YoY %	13.29%	2.07%	69.92%	-7.25%	93.01%	-53.27%	-	-
Horiz. %	164.38%	145.10%	142.16%	83.66%	90.20%	46.73%	100.00%	-
P/NAPS	2.33	2.53	2.04	2.48	2.32	2.17	2.08	1.90%
YoY %	-7.91%	24.02%	-17.74%	6.90%	6.91%	4.33%	-	-
Horiz. %	112.02%	121.63%	98.08%	119.23%	111.54%	104.33%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	23/05/07	24/05/06	18/05/05	19/05/04	23/05/03	10/05/02	28/05/01	-
Price	9.25	8.60	7.15	6.80	7.05	6.85	5.65	-
P/RPS	6.14	5.99	6.13	6.03	6.24	6.95	6.18	-0.10%
YoY %	2.50%	-2.28%	1.66%	-3.37%	-10.22%	12.46%	-	-
Horiz. %	99.35%	96.93%	99.19%	97.57%	100.97%	112.46%	100.00%	-
P/EPS	14.67	17.52	17.18	20.95	19.24	27.64	23.08	-7.27%
YoY %	-16.27%	1.98%	-18.00%	8.89%	-30.39%	19.76%	-	-
Horiz. %	63.56%	75.91%	74.44%	90.77%	83.36%	119.76%	100.00%	-
EY	6.81	5.71	5.82	4.77	5.20	3.62	4.33	7.83%
YoY %	19.26%	-1.89%	22.01%	-8.27%	43.65%	-16.40%	-	-
Horiz. %	157.27%	131.87%	134.41%	110.16%	120.09%	83.60%	100.00%	-
DY	4.86	4.65	4.20	2.94	2.84	1.46	3.52	5.52%
YoY %	4.52%	10.71%	42.86%	3.52%	94.52%	-58.52%	-	-
Horiz. %	138.07%	132.10%	119.32%	83.52%	80.68%	41.48%	100.00%	-
P/NAPS	2.41	2.41	2.12	2.16	2.26	2.12	1.81	4.88%
YoY %	0.00%	13.68%	-1.85%	-4.42%	6.60%	17.13%	-	-
Horiz. %	133.15%	133.15%	117.13%	119.34%	124.86%	117.13%	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