[PETGAS] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -8.75%
YoY- 37.78%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,208,486 2,212,988 2,244,804 2,235,684 2,248,832 2,221,200 2,161,400 1.44%
PBT 742,433 760,608 879,028 779,088 853,794 855,174 824,664 -6.74%
Tax -114,296 -96,044 -113,688 -122,287 -134,012 -134,228 -234,000 -37.89%
NP 628,137 664,564 765,340 656,801 719,782 720,946 590,664 4.17%
-
NP to SH 628,137 664,564 765,340 656,801 719,782 720,946 590,664 4.17%
-
Tax Rate 15.39% 12.63% 12.93% 15.70% 15.70% 15.70% 28.38% -
Total Cost 1,580,349 1,548,424 1,479,464 1,578,883 1,529,049 1,500,254 1,570,736 0.40%
-
Net Worth 6,059,638 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 -6.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 263,812 395,809 - 197,891 263,785 395,795 - -
Div Payout % 42.00% 59.56% - 30.13% 36.65% 54.90% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 6,059,638 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 -6.68%
NOSH 1,978,593 1,979,046 1,978,645 1,978,912 1,978,389 1,978,976 1,979,436 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 28.44% 30.03% 34.09% 29.38% 32.01% 32.46% 27.33% -
ROE 10.37% 10.86% 12.01% 10.62% 12.13% 10.66% 8.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 111.62 111.82 113.45 112.98 113.67 112.24 109.19 1.47%
EPS 31.75 33.58 38.68 33.19 36.37 36.44 29.84 4.21%
DPS 13.33 20.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 3.0626 3.0925 3.2212 3.1245 3.00 3.4177 3.3972 -6.66%
Adjusted Per Share Value based on latest NOSH - 1,978,138
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 111.61 111.84 113.45 112.99 113.65 112.25 109.23 1.44%
EPS 31.74 33.59 38.68 33.19 36.38 36.43 29.85 4.16%
DPS 13.33 20.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 3.0624 3.093 3.2211 3.1248 2.9995 3.4181 3.3984 -6.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 7.55 7.15 7.05 7.25 6.85 5.95 6.65 -
P/RPS 6.76 6.39 6.21 6.42 6.03 5.30 6.09 7.18%
P/EPS 23.78 21.29 18.23 21.84 18.83 16.33 22.29 4.39%
EY 4.20 4.70 5.49 4.58 5.31 6.12 4.49 -4.34%
DY 1.77 2.80 0.00 1.38 1.95 3.36 0.00 -
P/NAPS 2.47 2.31 2.19 2.32 2.28 1.74 1.96 16.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 05/11/03 11/08/03 23/05/03 18/02/03 06/11/02 13/08/02 -
Price 7.25 7.85 7.45 7.05 7.25 6.00 6.35 -
P/RPS 6.50 7.02 6.57 6.24 6.38 5.35 5.82 7.62%
P/EPS 22.84 23.38 19.26 21.24 19.93 16.47 21.28 4.81%
EY 4.38 4.28 5.19 4.71 5.02 6.07 4.70 -4.57%
DY 1.84 2.55 0.00 1.42 1.84 3.33 0.00 -
P/NAPS 2.37 2.54 2.31 2.26 2.42 1.76 1.87 17.06%

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