[PETGAS] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -69.02%
YoY- 41.42%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,235,684 1,686,624 1,110,600 540,350 1,949,575 1,432,407 932,769 79.19%
PBT 779,088 640,346 427,587 206,166 586,798 428,388 261,659 107.10%
Tax -122,287 -100,509 -67,114 -58,500 -110,100 -78,900 -26,000 180.98%
NP 656,801 539,837 360,473 147,666 476,698 349,488 235,659 98.16%
-
NP to SH 656,801 539,837 360,473 147,666 476,698 349,488 235,659 98.16%
-
Tax Rate 15.70% 15.70% 15.70% 28.38% 18.76% 18.42% 9.94% -
Total Cost 1,578,883 1,146,787 750,127 392,684 1,472,877 1,082,919 697,110 72.55%
-
Net Worth 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 6,397,649 6,288,134 -1.11%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 197,891 197,838 197,897 - 395,764 - 198,032 -0.04%
Div Payout % 30.13% 36.65% 54.90% - 83.02% - 84.03% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 6,397,649 6,288,134 -1.11%
NOSH 1,978,912 1,978,389 1,978,976 1,979,436 1,978,821 1,978,980 1,980,327 -0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 29.38% 32.01% 32.46% 27.33% 24.45% 24.40% 25.26% -
ROE 10.62% 9.10% 5.33% 2.20% 7.46% 5.46% 3.75% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 112.98 85.25 56.12 27.30 98.52 72.38 47.10 79.28%
EPS 33.19 27.28 18.22 7.46 24.09 17.66 11.90 98.26%
DPS 10.00 10.00 10.00 0.00 20.00 0.00 10.00 0.00%
NAPS 3.1245 3.00 3.4177 3.3972 3.23 3.2328 3.1753 -1.07%
Adjusted Per Share Value based on latest NOSH - 1,979,436
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 112.99 85.24 56.13 27.31 98.53 72.39 47.14 79.19%
EPS 33.19 27.28 18.22 7.46 24.09 17.66 11.91 98.15%
DPS 10.00 10.00 10.00 0.00 20.00 0.00 10.01 -0.06%
NAPS 3.1249 2.9996 3.4183 3.3986 3.2303 3.2333 3.178 -1.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 7.25 6.85 5.95 6.65 7.00 7.50 5.80 -
P/RPS 6.42 8.03 10.60 24.36 7.11 10.36 12.31 -35.23%
P/EPS 21.84 25.10 32.67 89.14 29.06 42.47 48.74 -41.47%
EY 4.58 3.98 3.06 1.12 3.44 2.35 2.05 70.98%
DY 1.38 1.46 1.68 0.00 2.86 0.00 1.72 -13.66%
P/NAPS 2.32 2.28 1.74 1.96 2.17 2.32 1.83 17.15%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 10/04/02 09/11/01 -
Price 7.05 7.25 6.00 6.35 6.85 6.90 5.40 -
P/RPS 6.24 8.50 10.69 23.26 6.95 9.53 11.46 -33.34%
P/EPS 21.24 26.57 32.94 85.12 28.44 39.07 45.38 -39.74%
EY 4.71 3.76 3.04 1.17 3.52 2.56 2.20 66.18%
DY 1.42 1.38 1.67 0.00 2.92 0.00 1.85 -16.18%
P/NAPS 2.26 2.42 1.76 1.87 2.12 2.13 1.70 20.92%

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