[PETGAS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 7.19%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 5,925,008 5,831,620 5,648,602 5,535,628 5,447,856 5,360,040 5,592,117 3.94%
PBT 2,293,278 2,353,216 2,641,672 2,689,914 2,494,742 2,682,000 2,610,201 -8.28%
Tax -587,134 -602,920 -530,268 -526,029 -486,938 -521,980 -527,920 7.36%
NP 1,706,144 1,750,296 2,111,404 2,163,885 2,007,804 2,160,020 2,082,281 -12.46%
-
NP to SH 1,614,164 1,642,316 1,988,940 2,048,412 1,910,936 2,065,596 2,009,585 -13.62%
-
Tax Rate 25.60% 25.62% 20.07% 19.56% 19.52% 19.46% 20.23% -
Total Cost 4,218,864 4,081,324 3,537,198 3,371,742 3,440,052 3,200,020 3,509,836 13.08%
-
Net Worth 12,980,679 12,879,566 13,098,612 13,022,034 12,746,793 12,629,059 12,634,797 1.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,266,388 1,266,388 1,622,560 1,319,154 1,266,388 1,266,388 2,512,989 -36.75%
Div Payout % 78.45% 77.11% 81.58% 64.40% 66.27% 61.31% 125.05% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 12,980,679 12,879,566 13,098,612 13,022,034 12,746,793 12,629,059 12,634,797 1.82%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.80% 30.01% 37.38% 39.09% 36.85% 40.30% 37.24% -
ROE 12.44% 12.75% 15.18% 15.73% 14.99% 16.36% 15.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 299.43 294.72 285.47 279.76 275.32 270.88 282.61 3.94%
EPS 81.58 83.00 100.52 103.52 96.58 104.40 101.56 -13.62%
DPS 64.00 64.00 82.00 66.67 64.00 64.00 127.00 -36.75%
NAPS 6.5601 6.509 6.6197 6.581 6.4419 6.3824 6.3853 1.82%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 299.45 294.73 285.48 279.77 275.33 270.89 282.62 3.94%
EPS 81.58 83.00 100.52 103.53 96.58 104.39 101.56 -13.62%
DPS 64.00 64.00 82.00 66.67 64.00 64.00 127.01 -36.75%
NAPS 6.5604 6.5093 6.62 6.5813 6.4422 6.3827 6.3856 1.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 16.44 16.66 18.00 16.82 15.50 16.00 17.18 -
P/RPS 5.49 5.65 6.31 6.01 5.63 5.91 6.08 -6.59%
P/EPS 20.15 20.07 17.91 16.25 16.05 15.33 16.92 12.38%
EY 4.96 4.98 5.58 6.15 6.23 6.52 5.91 -11.05%
DY 3.89 3.84 4.56 3.96 4.13 4.00 7.39 -34.88%
P/NAPS 2.51 2.56 2.72 2.56 2.41 2.51 2.69 -4.52%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 19/05/22 22/02/22 22/11/21 23/08/21 25/05/21 22/02/21 -
Price 17.52 17.36 17.10 16.40 15.96 15.94 16.08 -
P/RPS 5.85 5.89 5.99 5.86 5.80 5.88 5.69 1.87%
P/EPS 21.48 20.92 17.01 15.84 16.53 15.27 15.83 22.63%
EY 4.66 4.78 5.88 6.31 6.05 6.55 6.32 -18.42%
DY 3.65 3.69 4.80 4.07 4.01 4.02 7.90 -40.31%
P/NAPS 2.67 2.67 2.58 2.49 2.48 2.50 2.52 3.94%

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