[PETGAS] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 3.45%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,305,693 3,292,798 3,186,796 3,125,745 3,101,066 3,112,038 3,103,560 4.27%
PBT 1,179,425 1,324,646 1,554,912 1,394,133 1,411,825 1,426,810 1,561,096 -16.97%
Tax -290,256 -318,994 -372,576 -301,184 -355,312 -348,000 -390,000 -17.80%
NP 889,169 1,005,652 1,182,336 1,092,949 1,056,513 1,078,810 1,171,096 -16.70%
-
NP to SH 889,169 1,005,652 1,182,336 1,092,949 1,056,513 1,078,810 1,171,096 -16.70%
-
Tax Rate 24.61% 24.08% 23.96% 21.60% 25.17% 24.39% 24.98% -
Total Cost 2,416,524 2,287,146 2,004,460 2,032,796 2,044,553 2,033,228 1,932,464 15.99%
-
Net Worth 7,777,724 7,836,249 8,245,685 7,923,138 7,620,943 7,585,506 7,877,005 -0.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 395,772 593,655 - 989,452 395,697 593,622 - -
Div Payout % 44.51% 59.03% - 90.53% 37.45% 55.03% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 7,777,724 7,836,249 8,245,685 7,923,138 7,620,943 7,585,506 7,877,005 -0.83%
NOSH 1,978,863 1,978,850 1,978,473 1,978,904 1,978,489 1,978,741 1,978,202 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 26.90% 30.54% 37.10% 34.97% 34.07% 34.67% 37.73% -
ROE 11.43% 12.83% 14.34% 13.79% 13.86% 14.22% 14.87% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 167.05 166.40 161.07 157.95 156.74 157.27 156.89 4.25%
EPS 44.93 50.82 59.76 55.23 53.40 54.52 59.20 -16.72%
DPS 20.00 30.00 0.00 50.00 20.00 30.00 0.00 -
NAPS 3.9304 3.96 4.1677 4.0038 3.8519 3.8335 3.9819 -0.86%
Adjusted Per Share Value based on latest NOSH - 1,978,696
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 167.06 166.41 161.05 157.97 156.72 157.27 156.85 4.27%
EPS 44.94 50.82 59.75 55.23 53.39 54.52 59.18 -16.69%
DPS 20.00 30.00 0.00 50.00 20.00 30.00 0.00 -
NAPS 3.9307 3.9602 4.1672 4.0041 3.8514 3.8335 3.9808 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 9.80 9.90 9.95 10.00 10.70 11.10 10.50 -
P/RPS 5.87 5.95 6.18 6.33 6.83 7.06 6.69 -8.31%
P/EPS 21.81 19.48 16.65 18.11 20.04 20.36 17.74 14.69%
EY 4.59 5.13 6.01 5.52 4.99 4.91 5.64 -12.77%
DY 2.04 3.03 0.00 5.00 1.87 2.70 0.00 -
P/NAPS 2.49 2.50 2.39 2.50 2.78 2.90 2.64 -3.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 19/11/08 14/08/08 21/05/08 14/02/08 14/11/07 15/08/07 -
Price 9.80 9.80 9.95 10.00 10.50 11.00 10.30 -
P/RPS 5.87 5.89 6.18 6.33 6.70 6.99 6.57 -7.20%
P/EPS 21.81 19.28 16.65 18.11 19.66 20.18 17.40 16.17%
EY 4.59 5.19 6.01 5.52 5.09 4.96 5.75 -13.88%
DY 2.04 3.06 0.00 5.00 1.90 2.73 0.00 -
P/NAPS 2.49 2.47 2.39 2.50 2.73 2.87 2.59 -2.57%

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