[PETGAS] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	2,839,298	2,862,530	2,854,394	2,867,920	2,307,278	2,308,317	2,313,638	14.63%
YoY %	-0.81%	0.29%	-0.47%	24.30%	-0.05%	-0.23%	-	-
Horiz. %	122.72%	123.72%	123.37%	123.96%	99.73%	99.77%	100.00%	-
PBT	1,024,906	1,073,409	1,055,464	1,218,188	893,308	895,144	878,658	10.81%
YoY %	-4.52%	1.70%	-13.36%	36.37%	-0.21%	1.88%	-	-
Horiz. %	116.64%	122.16%	120.12%	138.64%	101.67%	101.88%	100.00%	-
Tax	-53,868	-55,066	-52,600	-61,200	-70,082	-97,122	-99,612	-33.64%
YoY %	2.18%	-4.69%	14.05%	12.67%	27.84%	2.50%	-	-
Horiz. %	54.08%	55.28%	52.80%	61.44%	70.35%	97.50%	100.00%	-
NP	971,038	1,018,342	1,002,864	1,156,988	823,226	798,021	779,046	15.83%
YoY %	-4.65%	1.54%	-13.32%	40.54%	3.16%	2.44%	-	-
Horiz. %	124.64%	130.72%	128.73%	148.51%	105.67%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	971,038	1,018,342	1,002,864	1,156,988	823,226	798,021	779,046	15.83%
YoY %	-4.65%	1.54%	-13.32%	40.54%	3.16%	2.44%	-	-
Horiz. %	124.64%	130.72%	128.73%	148.51%	105.67%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.26%	5.13%	4.98%	5.02%	7.85%	10.85%	11.34%	-
YoY %	2.53%	3.01%	-0.80%	-36.05%	-27.65%	-4.32%	-	-
Horiz. %	46.38%	45.24%	43.92%	44.27%	69.22%	95.68%	100.00%	-
Total Cost	1,868,260	1,844,188	1,851,530	1,710,932	1,484,052	1,510,296	1,534,592	14.02%
YoY %	1.31%	-0.40%	8.22%	15.29%	-1.74%	-1.58%	-	-
Horiz. %	121.74%	120.17%	120.65%	111.49%	96.71%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,048,188	6,840,176	6,792,088	6,974,374	6,686,732	6,460,807	6,448,791	6.10%
YoY %	3.04%	0.71%	-2.61%	4.30%	3.50%	0.19%	-	-
Horiz. %	109.29%	106.07%	105.32%	108.15%	103.69%	100.19%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	791,553	395,729	593,644	-	593,672	263,808	395,655	58.83%
YoY %	100.02%	-33.34%	0.00%	-	125.04%	-33.32%	-	-
Horiz. %	200.06%	100.02%	150.04%	-	150.05%	66.68%	100.00%	-
Div Payout %	81.52%	38.86%	59.19%	-	72.12%	33.06%	50.79%	-
YoY %	109.78%	-34.35%	0.00%	-	118.15%	-34.91%	-	-
Horiz. %	160.50%	76.51%	116.54%	-	142.00%	65.09%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	7,048,188	6,840,176	6,792,088	6,974,374	6,686,732	6,460,807	6,448,791	6.10%
YoY %	3.04%	0.71%	-2.61%	4.30%	3.50%	0.19%	-	-
Horiz. %	109.29%	106.07%	105.32%	108.15%	103.69%	100.19%	100.00%	-
NOSH	1,978,883	1,978,645	1,978,816	1,978,433	1,978,908	1,978,565	1,978,278	0.02%
YoY %	0.01%	-0.01%	0.02%	-0.02%	0.02%	0.01%	-	-
Horiz. %	100.03%	100.02%	100.03%	100.01%	100.03%	100.01%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	34.20%	35.57%	35.13%	40.34%	35.68%	34.57%	33.67%	-
YoY %	-3.85%	1.25%	-12.92%	13.06%	3.21%	2.67%	-	-
Horiz. %	101.57%	105.64%	104.34%	119.81%	105.97%	102.67%	100.00%	-
ROE	13.78%	14.89%	14.77%	16.59%	12.31%	12.35%	12.08%	-
YoY %	-7.45%	0.81%	-10.97%	34.77%	-0.32%	2.24%	-	-
Horiz. %	114.07%	123.26%	122.27%	137.33%	101.90%	102.24%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	143.48	144.67	144.25	144.96	116.59	116.67	116.95	14.61%
YoY %	-0.82%	0.29%	-0.49%	24.33%	-0.07%	-0.24%	-	-
Horiz. %	122.68%	123.70%	123.34%	123.95%	99.69%	99.76%	100.00%	-
EPS	49.07	51.47	50.68	58.48	41.60	40.33	39.38	15.81%
YoY %	-4.66%	1.56%	-13.34%	40.58%	3.15%	2.41%	-	-
Horiz. %	124.61%	130.70%	128.69%	148.50%	105.64%	102.41%	100.00%	-
DPS	40.00	20.00	30.00	0.00	30.00	13.33	20.00	58.80%
YoY %	100.00%	-33.33%	0.00%	0.00%	125.06%	-33.35%	-	-
Horiz. %	200.00%	100.00%	150.00%	0.00%	150.00%	66.65%	100.00%	-
NAPS	3.5617	3.457	3.4324	3.5252	3.379	3.2654	3.2598	6.08%
YoY %	3.03%	0.72%	-2.63%	4.33%	3.48%	0.17%	-	-
Horiz. %	109.26%	106.05%	105.29%	108.14%	103.66%	100.17%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,433
RPS	143.49	144.66	144.25	144.94	116.60	116.66	116.93	14.63%
YoY %	-0.81%	0.28%	-0.48%	24.31%	-0.05%	-0.23%	-	-
Horiz. %	122.71%	123.72%	123.36%	123.95%	99.72%	99.77%	100.00%	-
EPS	49.07	51.46	50.68	58.47	41.60	40.33	39.37	15.83%
YoY %	-4.64%	1.54%	-13.32%	40.55%	3.15%	2.44%	-	-
Horiz. %	124.64%	130.71%	128.73%	148.51%	105.66%	102.44%	100.00%	-
DPS	40.00	20.00	30.00	0.00	30.00	13.33	20.00	58.80%
YoY %	100.00%	-33.33%	0.00%	0.00%	125.06%	-33.35%	-	-
Horiz. %	200.00%	100.00%	150.00%	0.00%	150.00%	66.65%	100.00%	-
NAPS	3.562	3.4568	3.4325	3.5247	3.3793	3.2651	3.2591	6.10%
YoY %	3.04%	0.71%	-2.62%	4.30%	3.50%	0.18%	-	-
Horiz. %	109.29%	106.07%	105.32%	108.15%	103.69%	100.18%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	9.00	9.30	8.85	8.05	6.90	7.10	6.95	-
P/RPS	6.27	6.43	6.14	5.55	5.92	6.09	5.94	3.67%
YoY %	-2.49%	4.72%	10.63%	-6.25%	-2.79%	2.53%	-	-
Horiz. %	105.56%	108.25%	103.37%	93.43%	99.66%	102.53%	100.00%	-
P/EPS	18.34	18.07	17.46	13.77	16.59	17.60	17.65	2.59%
YoY %	1.49%	3.49%	26.80%	-17.00%	-5.74%	-0.28%	-	-
Horiz. %	103.91%	102.38%	98.92%	78.02%	93.99%	99.72%	100.00%	-
EY	5.45	5.53	5.73	7.26	6.03	5.68	5.67	-2.60%
YoY %	-1.45%	-3.49%	-21.07%	20.40%	6.16%	0.18%	-	-
Horiz. %	96.12%	97.53%	101.06%	128.04%	106.35%	100.18%	100.00%	-
DY	4.44	2.15	3.39	0.00	4.35	1.88	2.88	33.48%
YoY %	106.51%	-36.58%	0.00%	0.00%	131.38%	-34.72%	-	-
Horiz. %	154.17%	74.65%	117.71%	0.00%	151.04%	65.28%	100.00%	-
P/NAPS	2.53	2.69	2.58	2.28	2.04	2.17	2.13	12.16%
YoY %	-5.95%	4.26%	13.16%	11.76%	-5.99%	1.88%	-	-
Horiz. %	118.78%	126.29%	121.13%	107.04%	95.77%	101.88%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/05/06	23/02/06	16/11/05	23/08/05	18/05/05	17/02/05	09/11/04	-
Price	8.60	8.90	8.95	8.35	7.15	7.25	7.05	-
P/RPS	5.99	6.15	6.20	5.76	6.13	6.21	6.03	-0.44%
YoY %	-2.60%	-0.81%	7.64%	-6.04%	-1.29%	2.99%	-	-
Horiz. %	99.34%	101.99%	102.82%	95.52%	101.66%	102.99%	100.00%	-
P/EPS	17.53	17.29	17.66	14.28	17.19	17.98	17.90	-1.38%
YoY %	1.39%	-2.10%	23.67%	-16.93%	-4.39%	0.45%	-	-
Horiz. %	97.93%	96.59%	98.66%	79.78%	96.03%	100.45%	100.00%	-
EY	5.71	5.78	5.66	7.00	5.82	5.56	5.59	1.42%
YoY %	-1.21%	2.12%	-19.14%	20.27%	4.68%	-0.54%	-	-
Horiz. %	102.15%	103.40%	101.25%	125.22%	104.11%	99.46%	100.00%	-
DY	4.65	2.25	3.35	0.00	4.20	1.84	2.84	38.95%
YoY %	106.67%	-32.84%	0.00%	0.00%	128.26%	-35.21%	-	-
Horiz. %	163.73%	79.23%	117.96%	0.00%	147.89%	64.79%	100.00%	-
P/NAPS	2.41	2.57	2.61	2.37	2.12	2.22	2.16	7.58%
YoY %	-6.23%	-1.53%	10.13%	11.79%	-4.50%	2.78%	-	-
Horiz. %	111.57%	118.98%	120.83%	109.72%	98.15%	102.78%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 12:00:00

EMA 5

5 Mins

BUY

2024-07-01 11:30:00

VOLUME BREAKOUT

10 Mins

BUY

2024-07-01 10:20:00

ADX

10 Mins

SELL

2024-07-01 10:20:00

EMA 5

5 Mins

SELL

2024-07-01 10:20:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

904

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

630

GENTING

GENTING BHD

444

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

NOTION

NOTION VTEC BHD

438

DNEX

DAGANG NEXCHANGE BERHAD

381

SNS

SNS NETWORK TECHNOLOGY BERHAD

355

TSH

TSH RESOURCES BHD

309

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

90,265,600

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.82

+0.065

60,396,400

INGENIEU

0.055

+0.005

57,407,100

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.995

-0.025

52,014,300

NOVAMSC

0.235

+0.02

48,740,400

EATECH

0.355

+0.015

42,322,000

HIAPTEK

0.44

+0.015

38,520,200

More active Stocks

NESTLE

122.30

+0.80

85,800

AJI

15.70

+0.20

120,400

UTDPLT

24.70

+0.20

72,800

BIPORT

6.50

+0.20

1,000

VSTECS

4.39

+0.19

558,500

HUMEIND

3.51

+0.16

1,323,600

KSENG

6.22

+0.14

413,900

HEIM

22.18

+0.14

106,300

YTL

3.58

+0.13

6,165,900

PPB

14.42

+0.12

45,900

More gainer Stocks

MPI

38.92

-0.50

1,100

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

8,342,300

UMS

2.13

-0.16

2,000

PETDAG

17.30

-0.14

65,900

KHIND

2.65

-0.13

5,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

17,500

ANALABS

1.76

-0.10

3,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More