[PETGAS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.94%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,313,238 4,217,032 3,892,139 3,818,760 3,682,420 3,641,772 3,576,771 13.33%
PBT 2,244,252 2,172,824 1,896,419 1,900,022 1,907,896 1,943,556 1,851,286 13.73%
Tax -537,718 -500,808 182,457 346,865 702,830 -501,848 -446,409 13.24%
NP 1,706,534 1,672,016 2,078,876 2,246,888 2,610,726 1,441,708 1,404,877 13.88%
-
NP to SH 1,706,534 1,672,016 2,078,888 2,246,910 2,610,754 1,441,752 1,405,049 13.87%
-
Tax Rate 23.96% 23.05% -9.62% -18.26% -36.84% 25.82% 24.11% -
Total Cost 2,606,704 2,545,016 1,813,263 1,571,872 1,071,694 2,200,064 2,171,894 12.97%
-
Net Worth 10,324,825 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 791,492 - 1,088,302 - 593,619 - 989,366 -13.85%
Div Payout % 46.38% - 52.35% - 22.74% - 70.42% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,324,825 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8.27%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 39.57% 39.65% 53.41% 58.84% 70.90% 39.59% 39.28% -
ROE 16.53% 15.65% 20.25% 22.77% 26.68% 15.13% 15.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 217.98 213.12 196.70 192.99 186.10 184.05 180.76 13.33%
EPS 86.24 84.48 105.06 113.55 131.94 72.88 71.01 13.87%
DPS 40.00 0.00 55.00 0.00 30.00 0.00 50.00 -13.85%
NAPS 5.2179 5.3991 5.188 4.9879 4.9452 4.8162 4.633 8.27%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 217.99 213.13 196.71 193.00 186.11 184.05 180.77 13.33%
EPS 86.25 84.50 105.07 113.56 131.95 72.87 71.01 13.88%
DPS 40.00 0.00 55.00 0.00 30.00 0.00 50.00 -13.85%
NAPS 5.2181 5.3993 5.1882 4.9881 4.9454 4.8164 4.6332 8.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 24.50 23.80 24.28 22.00 20.90 19.00 19.52 -
P/RPS 11.24 11.17 12.34 11.40 11.23 10.32 10.80 2.70%
P/EPS 28.41 28.17 23.11 19.37 15.84 26.08 27.49 2.22%
EY 3.52 3.55 4.33 5.16 6.31 3.83 3.64 -2.21%
DY 1.63 0.00 2.27 0.00 1.44 0.00 2.56 -26.04%
P/NAPS 4.70 4.41 4.68 4.41 4.23 3.95 4.21 7.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 08/08/14 06/05/14 10/02/14 31/10/13 22/08/13 10/05/13 21/02/13 -
Price 21.08 23.36 23.10 24.52 20.08 20.40 18.22 -
P/RPS 9.67 10.96 11.74 12.71 10.79 11.08 10.08 -2.73%
P/EPS 24.44 27.65 21.99 21.59 15.22 28.00 25.66 -3.20%
EY 4.09 3.62 4.55 4.63 6.57 3.57 3.90 3.23%
DY 1.90 0.00 2.38 0.00 1.49 0.00 2.74 -21.70%
P/NAPS 4.04 4.33 4.45 4.92 4.06 4.24 3.93 1.86%

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