[PETGAS] QoQ TTM Result on 30-Sep-2004 [#2]

Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 11.39%
YoY- 0.37%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,449,330 2,307,279 2,305,080 2,280,532 2,243,936 2,230,208 2,205,427 7.25%
PBT 991,868 893,308 855,460 799,953 727,223 740,993 695,634 26.70%
Tax -56,413 -70,083 -86,069 -100,733 -99,497 -98,949 -39,509 26.82%
NP 935,455 823,225 769,391 699,220 627,726 642,044 656,125 26.70%
-
NP to SH 935,455 823,225 769,391 699,220 627,726 642,044 656,125 26.70%
-
Tax Rate 5.69% 7.85% 10.06% 12.59% 13.68% 13.35% 5.68% -
Total Cost 1,513,875 1,484,054 1,535,689 1,581,312 1,616,210 1,588,164 1,549,302 -1.53%
-
Net Worth 6,974,374 6,683,906 6,462,553 6,449,972 6,405,048 6,227,839 6,056,356 9.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 593,478 593,478 197,864 395,616 395,524 395,524 197,772 108.18%
Div Payout % 63.44% 72.09% 25.72% 56.58% 63.01% 61.60% 30.14% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 6,974,374 6,683,906 6,462,553 6,449,972 6,405,048 6,227,839 6,056,356 9.87%
NOSH 1,978,433 1,978,072 1,979,100 1,978,640 1,977,843 1,977,719 1,977,521 0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 38.19% 35.68% 33.38% 30.66% 27.97% 28.79% 29.75% -
ROE 13.41% 12.32% 11.91% 10.84% 9.80% 10.31% 10.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 123.80 116.64 116.47 115.26 113.45 112.77 111.52 7.21%
EPS 47.28 41.62 38.88 35.34 31.74 32.46 33.18 26.65%
DPS 30.00 30.00 10.00 20.00 20.00 20.00 10.00 108.14%
NAPS 3.5252 3.379 3.2654 3.2598 3.2384 3.149 3.0626 9.84%
Adjusted Per Share Value based on latest NOSH - 1,978,640
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 123.79 116.61 116.50 115.26 113.41 112.71 111.46 7.25%
EPS 47.28 41.61 38.88 35.34 31.72 32.45 33.16 26.70%
DPS 29.99 29.99 10.00 19.99 19.99 19.99 10.00 108.10%
NAPS 3.5248 3.378 3.2661 3.2598 3.2371 3.1475 3.0609 9.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 8.05 6.90 7.10 6.95 6.80 7.80 7.55 -
P/RPS 6.50 5.92 6.10 6.03 5.99 6.92 6.77 -2.67%
P/EPS 17.03 16.58 18.26 19.67 21.43 24.03 22.76 -17.59%
EY 5.87 6.03 5.48 5.08 4.67 4.16 4.39 21.39%
DY 3.73 4.35 1.41 2.88 2.94 2.56 1.32 100.00%
P/NAPS 2.28 2.04 2.17 2.13 2.10 2.48 2.47 -5.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 18/05/05 17/02/05 09/11/04 11/08/04 19/05/04 27/02/04 -
Price 8.35 7.15 7.25 7.05 7.00 6.80 7.25 -
P/RPS 6.74 6.13 6.22 6.12 6.17 6.03 6.50 2.44%
P/EPS 17.66 17.18 18.65 19.95 22.06 20.95 21.85 -13.24%
EY 5.66 5.82 5.36 5.01 4.53 4.77 4.58 15.17%
DY 3.59 4.20 1.38 2.84 2.86 2.94 1.38 89.26%
P/NAPS 2.37 2.12 2.22 2.16 2.16 2.16 2.37 0.00%

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