[PETGAS] YoY TTM Result on 31-Dec-2008 [#3]

Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -8.42%
YoY- -14.44%
View:
Show?
TTM Result
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,773,077 2,667,764 3,355,504 3,279,215 3,088,908 2,911,639 2,722,939 4.29%
PBT 1,833,719 1,442,585 1,313,163 1,219,788 1,421,247 1,138,650 1,027,007 7.76%
Tax 146,341 -332,601 -313,410 -252,342 -290,584 -22,668 -38,541 -
NP 1,980,060 1,109,984 999,753 967,446 1,130,663 1,115,982 988,466 9.37%
-
NP to SH 1,980,249 1,109,984 1,001,319 967,446 1,130,663 1,115,982 988,466 9.37%
-
Tax Rate -7.98% 23.06% 23.87% 20.69% 20.45% 1.99% 3.75% -
Total Cost 1,793,017 1,557,780 2,355,751 2,311,769 1,958,245 1,795,657 1,734,473 0.42%
-
Net Worth 9,869,716 8,875,800 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 4.84%
Dividend
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 989,366 296,809 989,562 989,452 890,377 791,235 692,515 4.70%
Div Payout % 49.96% 26.74% 98.83% 102.27% 78.75% 70.90% 70.06% -
Equity
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 9,869,716 8,875,800 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 4.84%
NOSH 1,978,732 1,978,732 1,978,277 1,978,962 1,979,499 1,979,036 1,978,318 0.00%
Ratio Analysis
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 52.48% 41.61% 29.79% 29.50% 36.60% 38.33% 36.30% -
ROE 20.06% 12.51% 12.82% 12.44% 14.83% 15.39% 14.45% -
Per Share
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 190.68 134.82 169.62 165.70 156.04 147.12 137.64 4.29%
EPS 100.08 56.10 50.62 48.89 57.12 56.39 49.96 9.37%
DPS 50.00 15.00 50.00 50.00 45.00 40.00 35.00 4.70%
NAPS 4.9879 4.4856 3.9492 3.9304 3.8519 3.663 3.457 4.84%
Adjusted Per Share Value based on latest NOSH - 1,978,962
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 190.68 134.82 169.58 165.72 156.11 147.15 137.61 4.29%
EPS 100.08 56.10 50.60 48.89 57.14 56.40 49.95 9.37%
DPS 50.00 15.00 50.01 50.00 45.00 39.99 35.00 4.70%
NAPS 4.9879 4.4856 3.9483 3.9309 3.8534 3.6636 3.4563 4.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/09/13 28/09/12 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 22.00 19.00 9.87 9.80 10.70 8.95 9.30 -
P/RPS 11.54 14.09 5.82 5.91 6.86 6.08 6.76 7.14%
P/EPS 21.98 33.87 19.50 20.05 18.73 15.87 18.61 2.16%
EY 4.55 2.95 5.13 4.99 5.34 6.30 5.37 -2.11%
DY 2.27 0.79 5.07 5.10 4.21 4.47 3.76 -6.30%
P/NAPS 4.41 4.24 2.50 2.49 2.78 2.44 2.69 6.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/10/13 23/11/12 18/02/10 19/02/09 14/02/08 12/02/07 23/02/06 -
Price 24.52 18.90 9.78 9.80 10.50 8.90 8.90 -
P/RPS 12.86 14.02 5.77 5.91 6.73 6.05 6.47 9.26%
P/EPS 24.50 33.69 19.32 20.05 18.38 15.78 17.81 4.19%
EY 4.08 2.97 5.18 4.99 5.44 6.34 5.61 -4.02%
DY 2.04 0.79 5.11 5.10 4.29 4.49 3.93 -8.10%
P/NAPS 4.92 4.21 2.48 2.49 2.73 2.43 2.57 8.73%

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