[PETGAS] QoQ TTM Result on 30-Jun-2008 [#1]

Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 0.26%
YoY- -12.23%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,415,141 3,279,215 3,216,125 3,146,554 3,125,745 3,088,908 3,071,982 7.30%
PBT 1,231,400 1,219,788 1,343,051 1,392,587 1,394,133 1,421,247 1,409,597 -8.60%
Tax -303,365 -252,342 -286,681 -296,828 -301,184 -290,584 -174,500 44.53%
NP 928,035 967,446 1,056,370 1,095,759 1,092,949 1,130,663 1,235,097 -17.33%
-
NP to SH 928,697 967,446 1,056,370 1,095,759 1,092,949 1,130,663 1,235,097 -17.29%
-
Tax Rate 24.64% 20.69% 21.35% 21.31% 21.60% 20.45% 12.38% -
Total Cost 2,487,106 2,311,769 2,159,755 2,050,795 2,032,796 1,958,245 1,836,885 22.36%
-
Net Worth 8,039,877 7,778,114 7,838,379 8,245,685 7,922,305 7,624,833 7,587,960 3.92%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 989,540 989,452 989,452 989,451 989,451 890,377 890,377 7.28%
Div Payout % 106.55% 102.27% 93.67% 90.30% 90.53% 78.75% 72.09% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 8,039,877 7,778,114 7,838,379 8,245,685 7,922,305 7,624,833 7,587,960 3.92%
NOSH 1,978,949 1,978,962 1,979,388 1,978,473 1,978,696 1,979,499 1,979,382 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 27.17% 29.50% 32.85% 34.82% 34.97% 36.60% 40.21% -
ROE 11.55% 12.44% 13.48% 13.29% 13.80% 14.83% 16.28% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 172.57 165.70 162.48 159.04 157.97 156.04 155.20 7.32%
EPS 46.93 48.89 53.37 55.38 55.24 57.12 62.40 -17.28%
DPS 50.00 50.00 50.00 50.00 50.00 45.00 45.00 7.26%
NAPS 4.0627 3.9304 3.96 4.1677 4.0038 3.8519 3.8335 3.94%
Adjusted Per Share Value based on latest NOSH - 1,978,473
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 172.59 165.72 162.53 159.02 157.97 156.11 155.25 7.30%
EPS 46.93 48.89 53.39 55.38 55.23 57.14 62.42 -17.30%
DPS 50.01 50.00 50.00 50.00 50.00 45.00 45.00 7.28%
NAPS 4.0631 3.9309 3.9613 4.1672 4.0037 3.8534 3.8348 3.92%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 9.70 9.80 9.90 9.95 10.00 10.70 11.10 -
P/RPS 5.62 5.91 6.09 6.26 6.33 6.86 7.15 -14.81%
P/EPS 20.67 20.05 18.55 17.97 18.10 18.73 17.79 10.51%
EY 4.84 4.99 5.39 5.57 5.52 5.34 5.62 -9.47%
DY 5.15 5.10 5.05 5.03 5.00 4.21 4.05 17.35%
P/NAPS 2.39 2.49 2.50 2.39 2.50 2.78 2.90 -12.08%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 19/02/09 19/11/08 14/08/08 21/05/08 14/02/08 14/11/07 -
Price 9.50 9.80 9.80 9.95 10.00 10.50 11.00 -
P/RPS 5.50 5.91 6.03 6.26 6.33 6.73 7.09 -15.56%
P/EPS 20.24 20.05 18.36 17.97 18.10 18.38 17.63 9.63%
EY 4.94 4.99 5.45 5.57 5.52 5.44 5.67 -8.77%
DY 5.26 5.10 5.10 5.03 5.00 4.29 4.09 18.24%
P/NAPS 2.34 2.49 2.47 2.39 2.50 2.73 2.87 -12.71%

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