[PETGAS] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 4.22%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,482,150 3,490,580 3,221,843 3,226,176 3,217,494 3,142,236 3,415,141 1.30%
PBT 2,037,372 2,052,852 1,243,803 1,288,382 1,246,028 1,417,192 1,231,445 39.84%
Tax -493,838 -521,896 -303,114 -303,581 -300,626 -342,440 -303,415 38.32%
NP 1,543,534 1,530,956 940,689 984,801 945,402 1,074,752 928,030 40.33%
-
NP to SH 1,543,712 1,531,148 940,896 986,005 946,062 1,075,760 928,692 40.27%
-
Tax Rate 24.24% 25.42% 24.37% 23.56% 24.13% 24.16% 24.64% -
Total Cost 1,938,616 1,959,624 2,281,154 2,241,374 2,272,092 2,067,484 2,487,111 -15.29%
-
Net Worth 8,094,694 8,396,388 8,015,919 7,814,956 7,843,491 8,308,840 8,039,626 0.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 593,583 - 989,375 395,774 593,514 - 989,443 -28.84%
Div Payout % 38.45% - 105.15% 40.14% 62.74% - 106.54% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 8,094,694 8,396,388 8,015,919 7,814,956 7,843,491 8,308,840 8,039,626 0.45%
NOSH 1,978,610 1,978,227 1,978,750 1,978,870 1,978,381 1,978,955 1,978,887 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 44.33% 43.86% 29.20% 30.53% 29.38% 34.20% 27.17% -
ROE 19.07% 18.24% 11.74% 12.62% 12.06% 12.95% 11.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 175.99 176.45 162.82 163.03 162.63 158.78 172.58 1.31%
EPS 78.02 77.40 47.55 49.83 47.82 54.36 46.93 40.29%
DPS 30.00 0.00 50.00 20.00 30.00 0.00 50.00 -28.84%
NAPS 4.0911 4.2444 4.051 3.9492 3.9646 4.1986 4.0627 0.46%
Adjusted Per Share Value based on latest NOSH - 1,978,277
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 175.99 176.41 162.83 163.05 162.61 158.81 172.60 1.30%
EPS 78.02 77.38 47.55 49.83 47.81 54.37 46.94 40.27%
DPS 30.00 0.00 50.00 20.00 30.00 0.00 50.01 -28.84%
NAPS 4.091 4.2435 4.0512 3.9496 3.9641 4.1992 4.0632 0.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 10.90 9.89 9.80 9.87 9.73 9.80 9.70 -
P/RPS 6.19 5.60 6.02 6.05 5.98 6.17 5.62 6.64%
P/EPS 13.97 12.78 20.61 19.81 20.35 18.03 20.67 -22.96%
EY 7.16 7.83 4.85 5.05 4.91 5.55 4.84 29.80%
DY 2.75 0.00 5.10 2.03 3.08 0.00 5.15 -34.15%
P/NAPS 2.66 2.33 2.42 2.50 2.45 2.33 2.39 7.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 11/05/10 18/02/10 20/11/09 24/08/09 21/05/09 -
Price 11.14 10.40 9.88 9.78 9.80 9.79 9.50 -
P/RPS 6.33 5.89 6.07 6.00 6.03 6.17 5.50 9.81%
P/EPS 14.28 13.44 20.78 19.63 20.49 18.01 20.24 -20.73%
EY 7.00 7.44 4.81 5.09 4.88 5.55 4.94 26.13%
DY 2.69 0.00 5.06 2.04 3.06 0.00 5.26 -36.02%
P/NAPS 2.72 2.45 2.44 2.48 2.47 2.33 2.34 10.54%

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