[PETGAS] QoQ TTM Result on 30-Sep-2000 [#2]

Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- -16.0%
YoY--%
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 1,803,579 1,772,355 1,795,971 1,804,692 1,825,137 1,853,478 1,380,393 -0.27%
PBT 604,528 663,898 717,169 838,405 959,246 1,047,243 829,220 0.32%
Tax -173,200 -189,500 -196,900 -193,273 -191,273 -230,500 -194,000 0.11%
NP 431,328 474,398 520,269 645,132 767,973 816,743 635,220 0.39%
-
NP to SH 431,328 474,398 520,269 645,132 767,973 816,743 635,220 0.39%
-
Tax Rate 28.65% 28.54% 27.46% 23.05% 19.94% 22.01% 23.40% -
Total Cost 1,372,251 1,297,957 1,275,702 1,159,560 1,057,164 1,036,735 745,173 -0.61%
-
Net Worth 5,889,383 6,065,582 6,665,853 5,974,713 5,444,125 5,335,676 5,272,512 -0.11%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 385,347 385,347 374,915 374,915 366,126 366,126 182,769 -0.75%
Div Payout % 89.34% 81.23% 72.06% 58.11% 47.67% 44.83% 28.77% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 5,889,383 6,065,582 6,665,853 5,974,713 5,444,125 5,335,676 5,272,512 -0.11%
NOSH 1,963,127 1,937,885 2,109,447 1,915,586 1,820,777 1,833,565 1,814,353 -0.07%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 23.92% 26.77% 28.97% 35.75% 42.08% 44.07% 46.02% -
ROE 7.32% 7.82% 7.80% 10.80% 14.11% 15.31% 12.05% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 91.87 91.46 85.14 94.21 100.24 101.09 76.08 -0.19%
EPS 21.97 24.48 24.66 33.68 42.18 44.54 35.01 0.47%
DPS 19.63 19.88 17.77 19.57 20.00 20.00 10.07 -0.67%
NAPS 3.00 3.13 3.16 3.119 2.99 2.91 2.906 -0.03%
Adjusted Per Share Value based on latest NOSH - 1,915,586
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 91.15 89.57 90.76 91.20 92.24 93.67 69.76 -0.27%
EPS 21.80 23.97 26.29 32.60 38.81 41.28 32.10 0.39%
DPS 19.47 19.47 18.95 18.95 18.50 18.50 9.24 -0.75%
NAPS 2.9763 3.0654 3.3688 3.0195 2.7513 2.6965 2.6646 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 5.55 6.50 6.45 5.90 6.80 7.55 0.00 -
P/RPS 6.04 7.11 7.58 6.26 6.78 7.47 0.00 -100.00%
P/EPS 25.26 26.55 26.15 17.52 16.12 16.95 0.00 -100.00%
EY 3.96 3.77 3.82 5.71 6.20 5.90 0.00 -100.00%
DY 3.54 3.06 2.76 3.32 2.94 2.65 0.00 -100.00%
P/NAPS 1.85 2.08 2.04 1.89 2.27 2.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 09/08/01 28/05/01 20/02/01 30/10/00 10/08/00 - - -
Price 5.95 5.65 7.05 7.30 6.00 0.00 0.00 -
P/RPS 6.48 6.18 8.28 7.75 5.99 0.00 0.00 -100.00%
P/EPS 27.08 23.08 28.58 21.68 14.23 0.00 0.00 -100.00%
EY 3.69 4.33 3.50 4.61 7.03 0.00 0.00 -100.00%
DY 3.30 3.52 2.52 2.68 3.33 0.00 0.00 -100.00%
P/NAPS 1.98 1.81 2.23 2.34 2.01 0.00 0.00 -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

Post a Comment