[PETGAS] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 1.54%
YoY- 27.61%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,932,768 2,868,052 2,839,298 2,862,530 2,854,394 2,867,920 2,307,278 17.32%
PBT 1,169,974 1,247,276 1,024,906 1,073,409 1,055,464 1,218,188 893,308 19.68%
Tax -67,400 -82,000 -53,868 -55,066 -52,600 -61,200 -70,082 -2.56%
NP 1,102,574 1,165,276 971,038 1,018,342 1,002,864 1,156,988 823,226 21.48%
-
NP to SH 1,102,574 1,165,276 971,038 1,018,342 1,002,864 1,156,988 823,226 21.48%
-
Tax Rate 5.76% 6.57% 5.26% 5.13% 4.98% 5.02% 7.85% -
Total Cost 1,830,194 1,702,776 1,868,260 1,844,188 1,851,530 1,710,932 1,484,052 14.98%
-
Net Worth 7,104,597 7,340,169 7,048,188 6,840,176 6,792,088 6,974,374 6,686,732 4.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 593,632 - 791,553 395,729 593,644 - 593,672 -0.00%
Div Payout % 53.84% - 81.52% 38.86% 59.19% - 72.12% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 7,104,597 7,340,169 7,048,188 6,840,176 6,792,088 6,974,374 6,686,732 4.12%
NOSH 1,978,775 1,979,069 1,978,883 1,978,645 1,978,816 1,978,433 1,978,908 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 37.59% 40.63% 34.20% 35.57% 35.13% 40.34% 35.68% -
ROE 15.52% 15.88% 13.78% 14.89% 14.77% 16.59% 12.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 148.21 144.92 143.48 144.67 144.25 144.96 116.59 17.33%
EPS 55.72 58.88 49.07 51.47 50.68 58.48 41.60 21.48%
DPS 30.00 0.00 40.00 20.00 30.00 0.00 30.00 0.00%
NAPS 3.5904 3.7089 3.5617 3.457 3.4324 3.5252 3.379 4.12%
Adjusted Per Share Value based on latest NOSH - 1,978,318
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 148.21 144.94 143.49 144.66 144.25 144.94 116.60 17.32%
EPS 55.72 58.89 49.07 51.46 50.68 58.47 41.60 21.48%
DPS 30.00 0.00 40.00 20.00 30.00 0.00 30.00 0.00%
NAPS 3.5905 3.7095 3.562 3.4568 3.4325 3.5247 3.3793 4.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.75 8.60 9.00 9.30 8.85 8.05 6.90 -
P/RPS 5.90 5.93 6.27 6.43 6.14 5.55 5.92 -0.22%
P/EPS 15.70 14.61 18.34 18.07 17.46 13.77 16.59 -3.60%
EY 6.37 6.85 5.45 5.53 5.73 7.26 6.03 3.72%
DY 3.43 0.00 4.44 2.15 3.39 0.00 4.35 -14.63%
P/NAPS 2.44 2.32 2.53 2.69 2.58 2.28 2.04 12.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 09/08/06 24/05/06 23/02/06 16/11/05 23/08/05 18/05/05 -
Price 8.90 8.80 8.60 8.90 8.95 8.35 7.15 -
P/RPS 6.00 6.07 5.99 6.15 6.20 5.76 6.13 -1.41%
P/EPS 15.97 14.95 17.53 17.29 17.66 14.28 17.19 -4.78%
EY 6.26 6.69 5.71 5.78 5.66 7.00 5.82 4.97%
DY 3.37 0.00 4.65 2.25 3.35 0.00 4.20 -13.64%
P/NAPS 2.48 2.37 2.41 2.57 2.61 2.37 2.12 11.01%

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