[PETGAS] YoY TTM Result on 30-Jun-2007 [#1]

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	914,802	3,404,001	3,146,554	3,041,224	2,839,331	2,449,330	2,243,936	-10.92%
YoY %	-73.13%	8.18%	3.46%	7.11%	15.92%	9.15%	-	-
Horiz. %	40.77%	151.70%	140.22%	135.53%	126.53%	109.15%	100.00%	-
PBT	446,762	1,196,970	1,392,587	1,359,634	1,032,178	991,868	727,223	-6.08%
YoY %	-62.68%	-14.05%	2.42%	31.72%	4.06%	36.39%	-	-
Horiz. %	61.43%	164.59%	191.49%	186.96%	141.93%	136.39%	100.00%	-
Tax	-113,306	-295,831	-296,828	-111,200	-59,068	-56,413	-99,497	1.68%
YoY %	61.70%	0.34%	-166.93%	-88.26%	-4.71%	43.30%	-	-
Horiz. %	113.88%	297.33%	298.33%	111.76%	59.37%	56.70%	100.00%	-
NP	333,456	901,139	1,095,759	1,248,434	973,110	935,455	627,726	-7.83%
YoY %	-63.00%	-17.76%	-12.23%	28.29%	4.03%	49.02%	-	-
Horiz. %	53.12%	143.56%	174.56%	198.88%	155.02%	149.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	333,456	902,053	1,095,759	1,248,434	973,110	935,455	627,726	-7.83%
YoY %	-63.03%	-17.68%	-12.23%	28.29%	4.03%	49.02%	-	-
Horiz. %	53.12%	143.70%	174.56%	198.88%	155.02%	149.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.36%	24.71%	21.31%	8.18%	5.72%	5.69%	13.68%	-
YoY %	2.63%	15.95%	160.51%	43.01%	0.53%	-58.41%	-	-
Horiz. %	185.38%	180.63%	155.77%	59.80%	41.81%	41.59%	100.00%	-
Total Cost	581,346	2,502,862	2,050,795	1,792,790	1,866,221	1,513,875	1,616,210	-12.35%
YoY %	-76.77%	22.04%	14.39%	-3.93%	23.27%	-6.33%	-	-
Horiz. %	35.97%	154.86%	126.89%	110.93%	115.47%	93.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,890,838	8,308,840	8,245,685	7,877,005	7,340,169	6,974,374	6,405,048	4.31%
YoY %	7.00%	0.77%	4.68%	7.31%	5.24%	8.89%	-	-
Horiz. %	138.81%	129.72%	128.74%	122.98%	114.60%	108.89%	100.00%	-

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	989,540	989,451	890,237	791,368	593,478	395,524	-
YoY %	-	0.01%	11.14%	12.49%	33.34%	50.05%	-	-
Horiz. %	-	250.18%	250.16%	225.08%	200.08%	150.05%	100.00%	-
Div Payout %	-	109.70%	90.30%	71.31%	81.32%	63.44%	63.01%	-
YoY %	-	21.48%	26.63%	-12.31%	28.18%	0.68%	-	-
Horiz. %	-	174.10%	143.31%	113.17%	129.06%	100.68%	100.00%	-

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	8,890,838	8,308,840	8,245,685	7,877,005	7,340,169	6,974,374	6,405,048	4.31%
YoY %	7.00%	0.77%	4.68%	7.31%	5.24%	8.89%	-	-
Horiz. %	138.81%	129.72%	128.74%	122.98%	114.60%	108.89%	100.00%	-
NOSH	1,978,732	1,978,955	1,978,473	1,978,202	1,979,069	1,978,433	1,977,843	0.00%
YoY %	-0.01%	0.02%	0.01%	-0.04%	0.03%	0.03%	-	-
Horiz. %	100.04%	100.06%	100.03%	100.02%	100.06%	100.03%	100.00%	-

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	36.45%	26.47%	34.82%	41.05%	34.27%	38.19%	27.97%	-
YoY %	37.70%	-23.98%	-15.18%	19.78%	-10.26%	36.54%	-	-
Horiz. %	130.32%	94.64%	124.49%	146.76%	122.52%	136.54%	100.00%	-
ROE	3.75%	10.86%	13.29%	15.85%	13.26%	13.41%	9.80%	-
YoY %	-65.47%	-18.28%	-16.15%	19.53%	-1.12%	36.84%	-	-
Horiz. %	38.27%	110.82%	135.61%	161.73%	135.31%	136.84%	100.00%	-

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	46.23	172.01	159.04	153.74	143.47	123.80	113.45	-10.92%
YoY %	-73.12%	8.16%	3.45%	7.16%	15.89%	9.12%	-	-
Horiz. %	40.75%	151.62%	140.19%	135.51%	126.46%	109.12%	100.00%	-
EPS	16.85	45.58	55.38	63.11	49.17	47.28	31.74	-7.83%
YoY %	-63.03%	-17.70%	-12.25%	28.35%	4.00%	48.96%	-	-
Horiz. %	53.09%	143.60%	174.48%	198.83%	154.91%	148.96%	100.00%	-
DPS	0.00	50.00	50.00	45.00	40.00	30.00	20.00	-
YoY %	0.00%	0.00%	11.11%	12.50%	33.33%	50.00%	-	-
Horiz. %	0.00%	250.00%	250.00%	225.00%	200.00%	150.00%	100.00%	-
NAPS	4.4932	4.1986	4.1677	3.9819	3.7089	3.5252	3.2384	4.31%
YoY %	7.02%	0.74%	4.67%	7.36%	5.21%	8.86%	-	-
Horiz. %	138.75%	129.65%	128.70%	122.96%	114.53%	108.86%	100.00%	-

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,202
RPS	46.23	172.03	159.02	153.70	143.49	123.78	113.40	-10.92%
YoY %	-73.13%	8.18%	3.46%	7.12%	15.92%	9.15%	-	-
Horiz. %	40.77%	151.70%	140.23%	135.54%	126.53%	109.15%	100.00%	-
EPS	16.85	45.59	55.38	63.09	49.18	47.28	31.72	-7.83%
YoY %	-63.04%	-17.68%	-12.22%	28.28%	4.02%	49.05%	-	-
Horiz. %	53.12%	143.73%	174.59%	198.90%	155.04%	149.05%	100.00%	-
DPS	0.00	50.01	50.00	44.99	39.99	29.99	19.99	-
YoY %	0.00%	0.02%	11.14%	12.50%	33.34%	50.03%	-	-
Horiz. %	0.00%	250.18%	250.13%	225.06%	200.05%	150.03%	100.00%	-
NAPS	4.4932	4.1991	4.1672	3.9808	3.7095	3.5247	3.2369	4.31%
YoY %	7.00%	0.77%	4.68%	7.31%	5.24%	8.89%	-	-
Horiz. %	138.81%	129.73%	128.74%	122.98%	114.60%	108.89%	100.00%	-

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	16.84	9.80	9.95	10.50	8.60	8.05	6.80	-
P/RPS	36.43	5.70	6.26	6.83	5.99	6.50	5.99	26.20%
YoY %	539.12%	-8.95%	-8.35%	14.02%	-7.85%	8.51%	-	-
Horiz. %	608.18%	95.16%	104.51%	114.02%	100.00%	108.51%	100.00%	-
P/EPS	99.93	21.50	17.97	16.64	17.49	17.03	21.43	21.95%
YoY %	364.79%	19.64%	7.99%	-4.86%	2.70%	-20.53%	-	-
Horiz. %	466.31%	100.33%	83.85%	77.65%	81.61%	79.47%	100.00%	-
EY	1.00	4.65	5.57	6.01	5.72	5.87	4.67	-18.02%
YoY %	-78.49%	-16.52%	-7.32%	5.07%	-2.56%	25.70%	-	-
Horiz. %	21.41%	99.57%	119.27%	128.69%	122.48%	125.70%	100.00%	-
DY	0.00	5.10	5.03	4.29	4.65	3.73	2.94	-
YoY %	0.00%	1.39%	17.25%	-7.74%	24.66%	26.87%	-	-
Horiz. %	0.00%	173.47%	171.09%	145.92%	158.16%	126.87%	100.00%	-
P/NAPS	3.75	2.33	2.39	2.64	2.32	2.28	2.10	7.76%
YoY %	60.94%	-2.51%	-9.47%	13.79%	1.75%	8.57%	-	-
Horiz. %	178.57%	110.95%	113.81%	125.71%	110.48%	108.57%	100.00%	-

	31/03/12	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	09/05/12	24/08/09	14/08/08	15/08/07	09/08/06	23/08/05	11/08/04	-
Price	16.98	9.79	9.95	10.30	8.80	8.35	7.00	-
P/RPS	36.73	5.69	6.26	6.70	6.13	6.74	6.17	25.85%
YoY %	545.52%	-9.11%	-6.57%	9.30%	-9.05%	9.24%	-	-
Horiz. %	595.30%	92.22%	101.46%	108.59%	99.35%	109.24%	100.00%	-
P/EPS	100.76	21.48	17.97	16.32	17.90	17.66	22.06	21.63%
YoY %	369.09%	19.53%	10.11%	-8.83%	1.36%	-19.95%	-	-
Horiz. %	456.75%	97.37%	81.46%	73.98%	81.14%	80.05%	100.00%	-
EY	0.99	4.66	5.57	6.13	5.59	5.66	4.53	-17.80%
YoY %	-78.76%	-16.34%	-9.14%	9.66%	-1.24%	24.94%	-	-
Horiz. %	21.85%	102.87%	122.96%	135.32%	123.40%	124.94%	100.00%	-
DY	0.00	5.11	5.03	4.37	4.55	3.59	2.86	-
YoY %	0.00%	1.59%	15.10%	-3.96%	26.74%	25.52%	-	-
Horiz. %	0.00%	178.67%	175.87%	152.80%	159.09%	125.52%	100.00%	-
P/NAPS	3.78	2.33	2.39	2.59	2.37	2.37	2.16	7.48%
YoY %	62.23%	-2.51%	-7.72%	9.28%	0.00%	9.72%	-	-
Horiz. %	175.00%	107.87%	110.65%	119.91%	109.72%	109.72%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos