[PETGAS] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Announcement Date
06-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 22.06%
YoY- 52.96%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,244,804 2,235,684 2,248,832 2,221,200 2,161,400 1,949,575 1,909,876 11.40%
PBT 879,028 779,088 853,794 855,174 824,664 586,798 571,184 33.40%
Tax -113,688 -122,287 -134,012 -134,228 -234,000 -110,100 -105,200 5.32%
NP 765,340 656,801 719,782 720,946 590,664 476,698 465,984 39.33%
-
NP to SH 765,340 656,801 719,782 720,946 590,664 476,698 465,984 39.33%
-
Tax Rate 12.93% 15.70% 15.70% 15.70% 28.38% 18.76% 18.42% -
Total Cost 1,479,464 1,578,883 1,529,049 1,500,254 1,570,736 1,472,877 1,443,892 1.64%
-
Net Worth 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 6,397,648 -0.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 197,891 263,785 395,795 - 395,764 - -
Div Payout % - 30.13% 36.65% 54.90% - 83.02% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 6,397,648 -0.25%
NOSH 1,978,645 1,978,912 1,978,389 1,978,976 1,979,436 1,978,821 1,978,980 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 34.09% 29.38% 32.01% 32.46% 27.33% 24.45% 24.40% -
ROE 12.01% 10.62% 12.13% 10.66% 8.78% 7.46% 7.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.45 112.98 113.67 112.24 109.19 98.52 96.51 11.41%
EPS 38.68 33.19 36.37 36.44 29.84 24.09 23.55 39.33%
DPS 0.00 10.00 13.33 20.00 0.00 20.00 0.00 -
NAPS 3.2212 3.1245 3.00 3.4177 3.3972 3.23 3.2328 -0.24%
Adjusted Per Share Value based on latest NOSH - 1,978,594
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.45 112.99 113.65 112.25 109.23 98.53 96.52 11.40%
EPS 38.68 33.19 36.38 36.43 29.85 24.09 23.55 39.33%
DPS 0.00 10.00 13.33 20.00 0.00 20.00 0.00 -
NAPS 3.2211 3.1248 2.9995 3.4181 3.3984 3.2301 3.2332 -0.25%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 7.05 7.25 6.85 5.95 6.65 7.00 7.50 -
P/RPS 6.21 6.42 6.03 5.30 6.09 7.11 7.77 -13.91%
P/EPS 18.23 21.84 18.83 16.33 22.29 29.06 31.85 -31.13%
EY 5.49 4.58 5.31 6.12 4.49 3.44 3.14 45.28%
DY 0.00 1.38 1.95 3.36 0.00 2.86 0.00 -
P/NAPS 2.19 2.32 2.28 1.74 1.96 2.17 2.32 -3.78%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 10/04/02 -
Price 7.45 7.05 7.25 6.00 6.35 6.85 6.90 -
P/RPS 6.57 6.24 6.38 5.35 5.82 6.95 7.15 -5.49%
P/EPS 19.26 21.24 19.93 16.47 21.28 28.44 29.30 -24.45%
EY 5.19 4.71 5.02 6.07 4.70 3.52 3.41 32.41%
DY 0.00 1.42 1.84 3.33 0.00 2.92 0.00 -
P/NAPS 2.31 2.26 2.42 1.76 1.87 2.12 2.13 5.57%

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