[PETGAS] YoY TTM Result on 31-Dec-2003 [#3]

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	2,911,639	2,722,939	2,305,080	2,205,427	2,203,792	1,881,876	1,795,971	8.38%
YoY %	6.93%	18.13%	4.52%	0.07%	17.11%	4.78%	-	-
Horiz. %	162.12%	151.61%	128.35%	122.80%	122.71%	104.78%	100.00%	-
PBT	1,138,650	1,027,007	855,460	695,634	803,443	607,270	717,169	8.00%
YoY %	10.87%	20.05%	22.98%	-13.42%	32.30%	-15.32%	-	-
Horiz. %	158.77%	143.20%	119.28%	97.00%	112.03%	84.68%	100.00%	-
Tax	-22,668	-38,541	-86,069	-39,509	-133,009	-111,900	-196,900	-30.24%
YoY %	41.18%	55.22%	-117.85%	70.30%	-18.86%	43.17%	-	-
Horiz. %	11.51%	19.57%	43.71%	20.07%	67.55%	56.83%	100.00%	-
NP	1,115,982	988,466	769,391	656,125	670,434	495,370	520,269	13.55%
YoY %	12.90%	28.47%	17.26%	-2.13%	35.34%	-4.79%	-	-
Horiz. %	214.50%	189.99%	147.88%	126.11%	128.86%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,115,982	988,466	769,391	656,125	670,434	495,370	520,269	13.55%
YoY %	12.90%	28.47%	17.26%	-2.13%	35.34%	-4.79%	-	-
Horiz. %	214.50%	189.99%	147.88%	126.11%	128.86%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.99%	3.75%	10.06%	5.68%	16.55%	18.43%	27.46%	-
YoY %	-46.93%	-62.72%	77.11%	-65.68%	-10.20%	-32.88%	-	-
Horiz. %	7.25%	13.66%	36.64%	20.68%	60.27%	67.12%	100.00%	-
Total Cost	1,795,657	1,734,473	1,535,689	1,549,302	1,533,358	1,386,506	1,275,702	5.86%
YoY %	3.53%	12.94%	-0.88%	1.04%	10.59%	8.69%	-	-
Horiz. %	140.76%	135.96%	120.38%	121.45%	120.20%	108.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,249,211	6,839,046	6,462,553	6,056,356	5,939,368	6,399,763	6,665,853	1.40%
YoY %	6.00%	5.83%	6.71%	1.97%	-7.19%	-3.99%	-	-
Horiz. %	108.75%	102.60%	96.95%	90.86%	89.10%	96.01%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	791,235	692,515	197,864	197,772	395,838	392,944	374,915	13.24%
YoY %	14.26%	250.00%	0.05%	-50.04%	0.74%	4.81%	-	-
Horiz. %	211.04%	184.71%	52.78%	52.75%	105.58%	104.81%	100.00%	-
Div Payout %	70.90%	70.06%	25.72%	30.14%	59.04%	79.32%	72.06%	-
YoY %	1.20%	172.40%	-14.66%	-48.95%	-25.57%	10.07%	-	-
Horiz. %	98.39%	97.22%	35.69%	41.83%	81.93%	110.07%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	7,249,211	6,839,046	6,462,553	6,056,356	5,939,368	6,399,763	6,665,853	1.40%
YoY %	6.00%	5.83%	6.71%	1.97%	-7.19%	-3.99%	-	-
Horiz. %	108.75%	102.60%	96.95%	90.86%	89.10%	96.01%	100.00%	-
NOSH	1,979,036	1,978,318	1,979,100	1,977,521	1,979,789	1,979,634	2,109,447	-1.05%
YoY %	0.04%	-0.04%	0.08%	-0.11%	0.01%	-6.15%	-	-
Horiz. %	93.82%	93.78%	93.82%	93.75%	93.85%	93.85%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	38.33%	36.30%	33.38%	29.75%	30.42%	26.32%	28.97%	-
YoY %	5.59%	8.75%	12.20%	-2.20%	15.58%	-9.15%	-	-
Horiz. %	132.31%	125.30%	115.22%	102.69%	105.01%	90.85%	100.00%	-
ROE	15.39%	14.45%	11.91%	10.83%	11.29%	7.74%	7.80%	-
YoY %	6.51%	21.33%	9.97%	-4.07%	45.87%	-0.77%	-	-
Horiz. %	197.31%	185.26%	152.69%	138.85%	144.74%	99.23%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	147.12	137.64	116.47	111.52	111.31	95.06	85.14	9.53%
YoY %	6.89%	18.18%	4.44%	0.19%	17.09%	11.65%	-	-
Horiz. %	172.80%	161.66%	136.80%	130.98%	130.74%	111.65%	100.00%	-
EPS	56.39	49.96	38.88	33.18	33.86	25.02	24.66	14.77%
YoY %	12.87%	28.50%	17.18%	-2.01%	35.33%	1.46%	-	-
Horiz. %	228.67%	202.60%	157.66%	134.55%	137.31%	101.46%	100.00%	-
DPS	40.00	35.00	10.00	10.00	20.00	19.85	17.77	14.47%
YoY %	14.29%	250.00%	0.00%	-50.00%	0.76%	11.71%	-	-
Horiz. %	225.10%	196.96%	56.27%	56.27%	112.55%	111.71%	100.00%	-
NAPS	3.663	3.457	3.2654	3.0626	3.00	3.2328	3.16	2.49%
YoY %	5.96%	5.87%	6.62%	2.09%	-7.20%	2.30%	-	-
Horiz. %	115.92%	109.40%	103.34%	96.92%	94.94%	102.30%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,977,521
RPS	147.15	137.61	116.49	111.46	111.37	95.11	90.76	8.38%
YoY %	6.93%	18.13%	4.51%	0.08%	17.10%	4.79%	-	-
Horiz. %	162.13%	151.62%	128.35%	122.81%	122.71%	104.79%	100.00%	-
EPS	56.40	49.95	38.88	33.16	33.88	25.03	26.29	13.55%
YoY %	12.91%	28.47%	17.25%	-2.13%	35.36%	-4.79%	-	-
Horiz. %	214.53%	190.00%	147.89%	126.13%	128.87%	95.21%	100.00%	-
DPS	39.99	35.00	10.00	9.99	20.00	19.86	18.95	13.24%
YoY %	14.26%	250.00%	0.10%	-50.05%	0.70%	4.80%	-	-
Horiz. %	211.03%	184.70%	52.77%	52.72%	105.54%	104.80%	100.00%	-
NAPS	3.6636	3.4563	3.266	3.0607	3.0016	3.2343	3.3688	1.40%
YoY %	6.00%	5.83%	6.71%	1.97%	-7.19%	-3.99%	-	-
Horiz. %	108.75%	102.60%	96.95%	90.85%	89.10%	96.01%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	8.95	9.30	7.10	7.55	6.85	7.50	6.45	-
P/RPS	6.08	6.76	6.10	6.77	6.15	7.89	7.58	-3.60%
YoY %	-10.06%	10.82%	-9.90%	10.08%	-22.05%	4.09%	-	-
Horiz. %	80.21%	89.18%	80.47%	89.31%	81.13%	104.09%	100.00%	-
P/EPS	15.87	18.61	18.26	22.76	20.23	29.97	26.15	-7.98%
YoY %	-14.72%	1.92%	-19.77%	12.51%	-32.50%	14.61%	-	-
Horiz. %	60.69%	71.17%	69.83%	87.04%	77.36%	114.61%	100.00%	-
EY	6.30	5.37	5.48	4.39	4.94	3.34	3.82	8.69%
YoY %	17.32%	-2.01%	24.83%	-11.13%	47.90%	-12.57%	-	-
Horiz. %	164.92%	140.58%	143.46%	114.92%	129.32%	87.43%	100.00%	-
DY	4.47	3.76	1.41	1.32	2.92	2.65	2.76	8.36%
YoY %	18.88%	166.67%	6.82%	-54.79%	10.19%	-3.99%	-	-
Horiz. %	161.96%	136.23%	51.09%	47.83%	105.80%	96.01%	100.00%	-
P/NAPS	2.44	2.69	2.17	2.47	2.28	2.32	2.04	3.02%
YoY %	-9.29%	23.96%	-12.15%	8.33%	-1.72%	13.73%	-	-
Horiz. %	119.61%	131.86%	106.37%	121.08%	111.76%	113.73%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	12/02/07	23/02/06	17/02/05	27/02/04	18/02/03	10/04/02	20/02/01	-
Price	8.90	8.90	7.25	7.25	7.25	6.90	7.05	-
P/RPS	6.05	6.47	6.22	6.50	6.51	7.26	8.28	-5.09%
YoY %	-6.49%	4.02%	-4.31%	-0.15%	-10.33%	-12.32%	-	-
Horiz. %	73.07%	78.14%	75.12%	78.50%	78.62%	87.68%	100.00%	-
P/EPS	15.78	17.81	18.65	21.85	21.41	27.57	28.58	-9.42%
YoY %	-11.40%	-4.50%	-14.65%	2.06%	-22.34%	-3.53%	-	-
Horiz. %	55.21%	62.32%	65.26%	76.45%	74.91%	96.47%	100.00%	-
EY	6.34	5.61	5.36	4.58	4.67	3.63	3.50	10.40%
YoY %	13.01%	4.66%	17.03%	-1.93%	28.65%	3.71%	-	-
Horiz. %	181.14%	160.29%	153.14%	130.86%	133.43%	103.71%	100.00%	-
DY	4.49	3.93	1.38	1.38	2.76	2.88	2.52	10.10%
YoY %	14.25%	184.78%	0.00%	-50.00%	-4.17%	14.29%	-	-
Horiz. %	178.17%	155.95%	54.76%	54.76%	109.52%	114.29%	100.00%	-
P/NAPS	2.43	2.57	2.22	2.37	2.42	2.13	2.23	1.44%
YoY %	-5.45%	15.77%	-6.33%	-2.07%	13.62%	-4.48%	-	-
Horiz. %	108.97%	115.25%	99.55%	106.28%	108.52%	95.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 12:00:00

EMA 5

5 Mins

BUY

2024-07-01 11:30:00

VOLUME BREAKOUT

10 Mins

BUY

2024-07-01 10:20:00

ADX

10 Mins

SELL

2024-07-01 10:20:00

EMA 5

5 Mins

SELL

2024-07-01 10:20:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

904

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

630

GENTING

GENTING BHD

444

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

NOTION

NOTION VTEC BHD

438

DNEX

DAGANG NEXCHANGE BERHAD

381

SNS

SNS NETWORK TECHNOLOGY BERHAD

355

TSH

TSH RESOURCES BHD

309

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

96,850,600

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.82

+0.065

61,334,200

INGENIEU

0.055

+0.005

57,427,100

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.995

-0.025

53,321,100

NOVAMSC

0.23

+0.015

48,904,200

EATECH

0.365

+0.025

43,781,600

HIAPTEK

0.44

+0.015

39,596,700

More active Stocks

NESTLE

122.30

+0.80

86,100

UTDPLT

24.74

+0.24

77,300

AJI

15.70

+0.20

122,600

BIPORT

6.50

+0.20

1,000

HUMEIND

3.51

+0.16

1,323,600

VSTECS

4.35

+0.15

665,000

KSENG

6.22

+0.14

413,900

DLADY

36.32

+0.14

21,500

YTL

3.58

+0.13

6,584,000

IFCAMSC

0.895

+0.12

35,624,300

More gainer Stocks

MPI

38.92

-0.50

1,100

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

8,462,900

UMS

2.13

-0.16

2,000

PETDAG

17.30

-0.14

67,500

PANAMY

20.04

-0.14

20,400

KHIND

2.65

-0.13

5,000

KUAISHO-C17

0.08

-0.12

58,800

APB

1.64

-0.10

905,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More