[PETGAS] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 75.89%
YoY- -5.93%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,156,619 1,841,210 1,802,165 1,608,747 1,646,399 1,556,019 1,466,384 5.10%
PBT 1,122,126 953,948 1,024,959 623,014 662,323 713,405 584,987 8.76%
Tax -268,859 351,415 -232,637 -150,313 -159,497 -174,000 -33,700 30.71%
NP 853,267 1,305,363 792,322 472,701 502,826 539,405 551,287 5.79%
-
NP to SH 853,267 1,305,377 792,322 473,031 502,826 539,405 551,287 5.79%
-
Tax Rate 23.96% -36.84% 22.70% 24.13% 24.08% 24.39% 5.76% -
Total Cost 1,303,352 535,847 1,009,843 1,136,046 1,143,573 1,016,614 915,097 4.66%
-
Net Worth 10,324,825 9,785,225 8,855,023 7,843,491 7,836,249 7,585,506 7,104,597 4.93%
Dividend
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 395,746 296,809 296,809 296,757 296,827 296,811 296,816 3.77%
Div Payout % 46.38% 22.74% 37.46% 62.74% 59.03% 55.03% 53.84% -
Equity
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 10,324,825 9,785,225 8,855,023 7,843,491 7,836,249 7,585,506 7,104,597 4.93%
NOSH 1,978,732 1,978,732 1,978,732 1,978,381 1,978,850 1,978,741 1,978,775 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 39.57% 70.90% 43.97% 29.38% 30.54% 34.67% 37.59% -
ROE 8.26% 13.34% 8.95% 6.03% 6.42% 7.11% 7.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 108.99 93.05 91.08 81.32 83.20 78.64 74.11 5.10%
EPS 43.12 65.97 40.04 23.91 25.41 27.26 27.86 5.79%
DPS 20.00 15.00 15.00 15.00 15.00 15.00 15.00 3.78%
NAPS 5.2179 4.9452 4.4751 3.9646 3.96 3.8335 3.5904 4.93%
Adjusted Per Share Value based on latest NOSH - 1,979,534
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 108.99 93.05 91.08 81.30 83.20 78.64 74.11 5.10%
EPS 43.12 65.97 40.04 23.91 25.41 27.26 27.86 5.79%
DPS 20.00 15.00 15.00 15.00 15.00 15.00 15.00 3.78%
NAPS 5.2179 4.9452 4.4751 3.9639 3.9602 3.8335 3.5905 4.93%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/06/14 28/06/13 29/06/12 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 24.50 20.90 18.00 9.73 9.90 11.10 8.75 -
P/RPS 22.48 22.46 19.76 11.97 11.90 14.12 11.81 8.65%
P/EPS 56.82 31.68 44.95 40.69 38.96 40.72 31.41 7.94%
EY 1.76 3.16 2.22 2.46 2.57 2.46 3.18 -7.34%
DY 0.82 0.72 0.83 1.54 1.52 1.35 1.71 -9.04%
P/NAPS 4.70 4.23 4.02 2.45 2.50 2.90 2.44 8.82%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/08/14 22/08/13 15/08/12 20/11/09 19/11/08 14/11/07 15/11/06 -
Price 21.08 20.08 19.92 9.80 9.80 11.00 8.90 -
P/RPS 19.34 21.58 21.87 12.05 11.78 13.99 12.01 6.33%
P/EPS 48.88 30.44 49.75 40.99 38.57 40.35 31.95 5.63%
EY 2.05 3.29 2.01 2.44 2.59 2.48 3.13 -5.31%
DY 0.95 0.75 0.75 1.53 1.53 1.36 1.69 -7.15%
P/NAPS 4.04 4.06 4.45 2.47 2.47 2.87 2.48 6.49%

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