[PETGAS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 81.08%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,217,032 3,892,139 3,818,760 3,682,420 3,641,772 3,576,771 3,557,020 12.02%
PBT 2,172,824 1,896,419 1,900,022 1,907,896 1,943,556 1,851,286 1,923,446 8.47%
Tax -500,808 182,457 346,865 702,830 -501,848 -446,409 -443,468 8.45%
NP 1,672,016 2,078,876 2,246,888 2,610,726 1,441,708 1,404,877 1,479,978 8.48%
-
NP to SH 1,672,016 2,078,888 2,246,910 2,610,754 1,441,752 1,405,049 1,479,978 8.48%
-
Tax Rate 23.05% -9.62% -18.26% -36.84% 25.82% 24.11% 23.06% -
Total Cost 2,545,016 1,813,263 1,571,872 1,071,694 2,200,064 2,171,894 2,077,041 14.52%
-
Net Worth 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 13.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,088,302 - 593,619 - 989,366 - -
Div Payout % - 52.35% - 22.74% - 70.42% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 13.16%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 39.65% 53.41% 58.84% 70.90% 39.59% 39.28% 41.61% -
ROE 15.65% 20.25% 22.77% 26.68% 15.13% 15.33% 16.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 213.12 196.70 192.99 186.10 184.05 180.76 179.76 12.02%
EPS 84.48 105.06 113.55 131.94 72.88 71.01 74.80 8.45%
DPS 0.00 55.00 0.00 30.00 0.00 50.00 0.00 -
NAPS 5.3991 5.188 4.9879 4.9452 4.8162 4.633 4.4856 13.16%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 213.12 196.70 192.99 186.10 184.05 180.76 179.76 12.02%
EPS 84.48 105.06 113.55 131.94 72.88 71.01 74.80 8.45%
DPS 0.00 55.00 0.00 30.00 0.00 50.00 0.00 -
NAPS 5.3991 5.188 4.9879 4.9452 4.8162 4.633 4.4856 13.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 23.80 24.28 22.00 20.90 19.00 19.52 19.00 -
P/RPS 11.17 12.34 11.40 11.23 10.32 10.80 10.57 3.75%
P/EPS 28.17 23.11 19.37 15.84 26.08 27.49 25.40 7.15%
EY 3.55 4.33 5.16 6.31 3.83 3.64 3.94 -6.71%
DY 0.00 2.27 0.00 1.44 0.00 2.56 0.00 -
P/NAPS 4.41 4.68 4.41 4.23 3.95 4.21 4.24 2.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 10/02/14 31/10/13 22/08/13 10/05/13 21/02/13 23/11/12 -
Price 23.36 23.10 24.52 20.08 20.40 18.22 18.90 -
P/RPS 10.96 11.74 12.71 10.79 11.08 10.08 10.51 2.83%
P/EPS 27.65 21.99 21.59 15.22 28.00 25.66 25.27 6.19%
EY 3.62 4.55 4.63 6.57 3.57 3.90 3.96 -5.81%
DY 0.00 2.38 0.00 1.49 0.00 2.74 0.00 -
P/NAPS 4.33 4.45 4.92 4.06 4.24 3.93 4.21 1.89%

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