[PETGAS] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.8%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,641,772 3,576,771 3,557,020 3,604,330 3,659,208 2,765,124 4,425,304 -12.17%
PBT 1,943,556 1,851,286 1,923,446 2,049,918 1,787,048 1,432,991 2,324,126 -11.22%
Tax -501,848 -446,409 -443,468 -465,274 -453,224 -352,198 -555,772 -6.57%
NP 1,441,708 1,404,877 1,479,978 1,584,644 1,333,824 1,080,793 1,768,353 -12.71%
-
NP to SH 1,441,752 1,405,049 1,479,978 1,584,644 1,333,824 1,081,014 1,768,605 -12.72%
-
Tax Rate 25.82% 24.11% 23.06% 22.70% 25.36% 24.58% 23.91% -
Total Cost 2,200,064 2,171,894 2,077,041 2,019,686 2,325,384 1,684,331 2,656,951 -11.81%
-
Net Worth 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 8,557,422 8,510,582 7.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 989,366 - 593,619 - 791,492 712,381 -
Div Payout % - 70.42% - 37.46% - 73.22% 40.28% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 8,557,422 8,510,582 7.82%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,837 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 39.59% 39.28% 41.61% 43.97% 36.45% 39.09% 39.96% -
ROE 15.13% 15.33% 16.67% 17.90% 15.00% 12.63% 20.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 184.05 180.76 179.76 182.15 184.93 139.74 223.63 -12.16%
EPS 72.88 71.01 74.80 80.08 67.40 54.63 89.38 -12.70%
DPS 0.00 50.00 0.00 30.00 0.00 40.00 36.00 -
NAPS 4.8162 4.633 4.4856 4.4751 4.4932 4.3247 4.3008 7.83%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 184.05 180.76 179.76 182.15 184.93 139.74 223.64 -12.17%
EPS 72.88 71.01 74.80 80.08 67.40 54.63 89.38 -12.70%
DPS 0.00 50.00 0.00 30.00 0.00 40.00 36.00 -
NAPS 4.8162 4.633 4.4856 4.4751 4.4932 4.3247 4.301 7.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 19.00 19.52 19.00 18.00 16.84 15.20 12.98 -
P/RPS 10.32 10.80 10.57 9.88 9.11 10.88 5.80 46.78%
P/EPS 26.08 27.49 25.40 22.48 24.98 27.82 14.52 47.70%
EY 3.83 3.64 3.94 4.45 4.00 3.59 6.89 -32.36%
DY 0.00 2.56 0.00 1.67 0.00 2.63 2.77 -
P/NAPS 3.95 4.21 4.24 4.02 3.75 3.51 3.02 19.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 21/02/13 23/11/12 15/08/12 09/05/12 22/02/12 24/11/11 -
Price 20.40 18.22 18.90 19.92 16.98 16.50 13.26 -
P/RPS 11.08 10.08 10.51 10.94 9.18 11.81 5.93 51.64%
P/EPS 28.00 25.66 25.27 24.87 25.19 30.20 14.84 52.63%
EY 3.57 3.90 3.96 4.02 3.97 3.31 6.74 -34.51%
DY 0.00 2.74 0.00 1.51 0.00 2.42 2.71 -
P/NAPS 4.24 3.93 4.21 4.45 3.78 3.82 3.08 23.72%

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