[PETGAS] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 64.83%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,419,632 2,479,270 2,325,800 2,219,239 2,146,898 1,731,238 1,656,365 6.51%
PBT 966,287 884,569 1,058,869 918,801 805,057 671,358 556,825 9.61%
Tax -227,686 -217,692 -266,484 -10,100 -41,300 -72,842 -85,722 17.66%
NP 738,601 666,877 792,385 908,701 763,757 598,516 471,103 7.77%
-
NP to SH 739,504 666,877 792,385 908,701 763,757 598,516 471,103 7.79%
-
Tax Rate 23.56% 24.61% 25.17% 1.10% 5.13% 10.85% 15.39% -
Total Cost 1,681,031 1,812,393 1,533,415 1,310,538 1,383,141 1,132,722 1,185,262 5.99%
-
Net Worth 7,814,956 7,777,724 7,620,943 7,248,632 6,840,176 6,460,806 6,059,638 4.32%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 296,830 296,829 296,773 296,831 296,796 197,856 197,859 6.98%
Div Payout % 40.14% 44.51% 37.45% 32.67% 38.86% 33.06% 42.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 7,814,956 7,777,724 7,620,943 7,248,632 6,840,176 6,460,806 6,059,638 4.32%
NOSH 1,978,870 1,978,863 1,978,489 1,978,878 1,978,645 1,978,565 1,978,593 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 30.53% 26.90% 34.07% 40.95% 35.57% 34.57% 28.44% -
ROE 9.46% 8.57% 10.40% 12.54% 11.17% 9.26% 7.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 122.27 125.29 117.55 112.15 108.50 87.50 83.71 6.51%
EPS 37.37 33.70 40.05 45.92 38.60 30.25 23.81 7.79%
DPS 15.00 15.00 15.00 15.00 15.00 10.00 10.00 6.98%
NAPS 3.9492 3.9304 3.8519 3.663 3.457 3.2654 3.0626 4.32%
Adjusted Per Share Value based on latest NOSH - 1,979,036
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 122.28 125.30 117.54 112.15 108.50 87.49 83.71 6.51%
EPS 37.37 33.70 40.05 45.92 38.60 30.25 23.81 7.79%
DPS 15.00 15.00 15.00 15.00 15.00 10.00 10.00 6.98%
NAPS 3.9495 3.9307 3.8514 3.6633 3.4568 3.2651 3.0624 4.32%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 9.87 9.80 10.70 8.95 9.30 7.10 7.55 -
P/RPS 8.07 7.82 9.10 7.98 8.57 8.11 9.02 -1.83%
P/EPS 26.41 29.08 26.72 19.49 24.09 23.47 31.71 -2.99%
EY 3.79 3.44 3.74 5.13 4.15 4.26 3.15 3.12%
DY 1.52 1.53 1.40 1.68 1.61 1.41 1.32 2.37%
P/NAPS 2.50 2.49 2.78 2.44 2.69 2.17 2.47 0.20%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/10 19/02/09 14/02/08 12/02/07 23/02/06 17/02/05 27/02/04 -
Price 9.78 9.80 10.50 8.90 8.90 7.25 7.25 -
P/RPS 8.00 7.82 8.93 7.94 8.20 8.29 8.66 -1.31%
P/EPS 26.17 29.08 26.22 19.38 23.06 23.97 30.45 -2.49%
EY 3.82 3.44 3.81 5.16 4.34 4.17 3.28 2.57%
DY 1.53 1.53 1.43 1.69 1.69 1.38 1.38 1.73%
P/NAPS 2.48 2.49 2.73 2.43 2.57 2.22 2.37 0.75%

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