[PETGAS] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 2.2%
YoY- -2.26%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,982,347 2,839,298 2,307,278 2,230,206 2,235,684 1,949,575 1,772,355 9.05%
PBT 1,281,179 1,024,906 893,308 740,879 779,088 586,798 663,898 11.57%
Tax -34,200 -53,868 -70,082 -98,949 -122,287 -110,100 -189,500 -24.81%
NP 1,246,979 971,038 823,226 641,930 656,801 476,698 474,398 17.46%
-
NP to SH 1,246,979 971,038 823,226 641,930 656,801 476,698 474,398 17.46%
-
Tax Rate 2.67% 5.26% 7.85% 13.36% 15.70% 18.76% 28.54% -
Total Cost 1,735,368 1,868,260 1,484,052 1,588,276 1,578,883 1,472,877 1,297,957 4.95%
-
Net Worth 7,586,151 7,048,188 6,686,732 6,231,311 6,183,111 6,391,592 6,036,039 3.88%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 890,416 791,553 593,672 197,882 197,891 395,764 192,844 29.02%
Div Payout % 71.41% 81.52% 72.12% 30.83% 30.13% 83.02% 40.65% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 7,586,151 7,048,188 6,686,732 6,231,311 6,183,111 6,391,592 6,036,039 3.88%
NOSH 1,978,703 1,978,883 1,978,908 1,978,822 1,978,912 1,978,821 1,928,447 0.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 41.81% 34.20% 35.68% 28.78% 29.38% 24.45% 26.77% -
ROE 16.44% 13.78% 12.31% 10.30% 10.62% 7.46% 7.86% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 150.72 143.48 116.59 112.70 112.98 98.52 91.91 8.58%
EPS 63.02 49.07 41.60 32.44 33.19 24.09 24.60 16.96%
DPS 45.00 40.00 30.00 10.00 10.00 20.00 10.00 28.47%
NAPS 3.8339 3.5617 3.379 3.149 3.1245 3.23 3.13 3.43%
Adjusted Per Share Value based on latest NOSH - 1,977,719
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 150.72 143.49 116.60 112.71 112.99 98.53 89.57 9.05%
EPS 63.02 49.07 41.60 32.44 33.19 24.09 23.97 17.47%
DPS 45.00 40.00 30.00 10.00 10.00 20.00 9.75 29.01%
NAPS 3.8338 3.562 3.3793 3.1491 3.1248 3.2301 3.0505 3.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 8.95 9.00 6.90 7.80 7.25 7.00 6.50 -
P/RPS 5.94 6.27 5.92 6.92 6.42 7.11 7.07 -2.85%
P/EPS 14.20 18.34 16.59 24.04 21.84 29.06 26.42 -9.82%
EY 7.04 5.45 6.03 4.16 4.58 3.44 3.78 10.91%
DY 5.03 4.44 4.35 1.28 1.38 2.86 1.54 21.79%
P/NAPS 2.33 2.53 2.04 2.48 2.32 2.17 2.08 1.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 19/05/04 23/05/03 10/05/02 28/05/01 -
Price 9.25 8.60 7.15 6.80 7.05 6.85 5.65 -
P/RPS 6.14 5.99 6.13 6.03 6.24 6.95 6.15 -0.02%
P/EPS 14.68 17.53 17.19 20.96 21.24 28.44 22.97 -7.18%
EY 6.81 5.71 5.82 4.77 4.71 3.52 4.35 7.75%
DY 4.86 4.65 4.20 1.47 1.42 2.92 1.77 18.32%
P/NAPS 2.41 2.41 2.12 2.16 2.26 2.12 1.81 4.88%

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