[PETGAS] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
10-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 2.3%
YoY- 0.48%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,248,832 2,221,200 2,161,400 1,949,575 1,909,876 1,865,538 1,848,616 13.91%
PBT 853,794 855,174 824,664 586,798 571,184 523,318 582,452 28.95%
Tax -134,012 -134,228 -234,000 -110,100 -105,200 -52,000 -164,800 -12.84%
NP 719,782 720,946 590,664 476,698 465,984 471,318 417,652 43.60%
-
NP to SH 719,782 720,946 590,664 476,698 465,984 471,318 417,652 43.60%
-
Tax Rate 15.70% 15.70% 28.38% 18.76% 18.42% 9.94% 28.29% -
Total Cost 1,529,049 1,500,254 1,570,736 1,472,877 1,443,892 1,394,220 1,430,964 4.50%
-
Net Worth 5,935,169 6,763,549 6,724,543 6,391,592 6,397,648 6,288,134 5,889,383 0.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 263,785 395,795 - 395,764 - 396,065 - -
Div Payout % 36.65% 54.90% - 83.02% - 84.03% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 5,935,169 6,763,549 6,724,543 6,391,592 6,397,648 6,288,134 5,889,383 0.51%
NOSH 1,978,389 1,978,976 1,979,436 1,978,821 1,978,980 1,980,327 1,963,127 0.51%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 32.01% 32.46% 27.33% 24.45% 24.40% 25.26% 22.59% -
ROE 12.13% 10.66% 8.78% 7.46% 7.28% 7.50% 7.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.67 112.24 109.19 98.52 96.51 94.20 94.17 13.32%
EPS 36.37 36.44 29.84 24.09 23.55 23.80 21.12 43.52%
DPS 13.33 20.00 0.00 20.00 0.00 20.00 0.00 -
NAPS 3.00 3.4177 3.3972 3.23 3.2328 3.1753 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,978,382
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.65 112.25 109.23 98.53 96.52 94.28 93.42 13.91%
EPS 36.38 36.43 29.85 24.09 23.55 23.82 21.11 43.59%
DPS 13.33 20.00 0.00 20.00 0.00 20.02 0.00 -
NAPS 2.9995 3.4181 3.3984 3.2301 3.2332 3.1779 2.9763 0.51%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.85 5.95 6.65 7.00 7.50 5.80 5.55 -
P/RPS 6.03 5.30 6.09 7.11 7.77 6.16 5.89 1.57%
P/EPS 18.83 16.33 22.29 29.06 31.85 24.37 26.09 -19.49%
EY 5.31 6.12 4.49 3.44 3.14 4.10 3.83 24.26%
DY 1.95 3.36 0.00 2.86 0.00 3.45 0.00 -
P/NAPS 2.28 1.74 1.96 2.17 2.32 1.83 1.85 14.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 06/11/02 13/08/02 10/05/02 10/04/02 09/11/01 09/08/01 -
Price 7.25 6.00 6.35 6.85 6.90 5.40 5.95 -
P/RPS 6.38 5.35 5.82 6.95 7.15 5.73 6.32 0.63%
P/EPS 19.93 16.47 21.28 28.44 29.30 22.69 27.97 -20.17%
EY 5.02 6.07 4.70 3.52 3.41 4.41 3.58 25.20%
DY 1.84 3.33 0.00 2.92 0.00 3.70 0.00 -
P/NAPS 2.42 1.76 1.87 2.12 2.13 1.70 1.98 14.27%

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