[PETGAS] QoQ Annualized Quarter Result on 30-Sep-2010

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- 0.82%
YoY- 63.17%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 5,499,318 3,524,952 3,511,682 3,482,150 3,490,580 3,221,843 3,226,176 42.83%
PBT 3,063,606 1,900,255 2,065,994 2,037,372 2,052,852 1,243,803 1,288,382 78.43%
Tax -743,262 -461,206 -502,680 -493,838 -521,896 -303,114 -303,581 81.95%
NP 2,320,344 1,439,049 1,563,314 1,543,534 1,530,956 940,689 984,801 77.34%
-
NP to SH 2,320,422 1,439,251 1,563,457 1,543,712 1,531,148 940,896 986,005 77.20%
-
Tax Rate 24.26% 24.27% 24.33% 24.24% 25.42% 24.37% 23.56% -
Total Cost 3,178,974 2,085,903 1,948,368 1,938,616 1,959,624 2,281,154 2,241,374 26.31%
-
Net Worth 8,854,575 8,465,344 8,199,049 8,094,694 8,396,388 8,015,919 7,814,956 8.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 989,311 395,745 593,583 - 989,375 395,774 -
Div Payout % - 68.74% 25.31% 38.45% - 105.15% 40.14% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 8,854,575 8,465,344 8,199,049 8,094,694 8,396,388 8,015,919 7,814,956 8.70%
NOSH 1,979,206 1,978,623 1,978,726 1,978,610 1,978,227 1,978,750 1,978,870 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 42.19% 40.82% 44.52% 44.33% 43.86% 29.20% 30.53% -
ROE 26.21% 17.00% 19.07% 19.07% 18.24% 11.74% 12.62% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 277.85 178.15 177.47 175.99 176.45 162.82 163.03 42.81%
EPS 117.24 72.74 79.01 78.02 77.40 47.55 49.83 77.17%
DPS 0.00 50.00 20.00 30.00 0.00 50.00 20.00 -
NAPS 4.4738 4.2784 4.1436 4.0911 4.2444 4.051 3.9492 8.69%
Adjusted Per Share Value based on latest NOSH - 1,978,987
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 277.92 178.14 177.47 175.98 176.40 162.82 163.04 42.83%
EPS 117.27 72.74 79.01 78.02 77.38 47.55 49.83 77.20%
DPS 0.00 50.00 20.00 30.00 0.00 50.00 20.00 -
NAPS 4.4749 4.2782 4.1436 4.0908 4.2433 4.051 3.9495 8.70%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 13.22 11.44 11.10 10.90 9.89 9.80 9.87 -
P/RPS 4.76 6.42 6.25 6.19 5.60 6.02 6.05 -14.81%
P/EPS 11.28 15.73 14.05 13.97 12.78 20.61 19.81 -31.37%
EY 8.87 6.36 7.12 7.16 7.83 4.85 5.05 45.72%
DY 0.00 4.37 1.80 2.75 0.00 5.10 2.03 -
P/NAPS 2.95 2.67 2.68 2.66 2.33 2.42 2.50 11.69%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 11/05/11 22/02/11 30/11/10 27/08/10 11/05/10 18/02/10 -
Price 13.54 11.22 11.22 11.14 10.40 9.88 9.78 -
P/RPS 4.87 6.30 6.32 6.33 5.89 6.07 6.00 -13.02%
P/EPS 11.55 15.42 14.20 14.28 13.44 20.78 19.63 -29.85%
EY 8.66 6.48 7.04 7.00 7.44 4.81 5.09 42.65%
DY 0.00 4.46 1.78 2.69 0.00 5.06 2.04 -
P/NAPS 3.03 2.62 2.71 2.72 2.45 2.44 2.48 14.32%

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