[PETGAS] QoQ Cumulative Quarter Result on 30-Jun-2011

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011
Profit Trend
QoQ- -73.13%
YoY- 1.03%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 914,802 2,765,124 1,843,877 916,553 3,524,952 2,633,762 1,741,075 -34.86%
PBT 446,762 1,432,991 968,386 510,601 1,900,255 1,549,496 1,018,686 -42.24%
Tax -113,306 -352,198 -231,572 -123,877 -461,206 -377,010 -246,919 -40.47%
NP 333,456 1,080,793 736,814 386,724 1,439,049 1,172,486 771,767 -42.81%
-
NP to SH 333,456 1,081,014 736,919 386,737 1,439,251 1,172,593 771,856 -42.82%
-
Tax Rate 25.36% 24.58% 23.91% 24.26% 24.27% 24.33% 24.24% -
Total Cost 581,346 1,684,331 1,107,063 529,829 2,085,903 1,461,276 969,308 -28.85%
-
Net Worth 8,890,838 8,557,422 8,510,582 8,854,575 8,465,344 8,199,049 8,094,694 6.44%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 791,492 296,825 - 989,311 296,808 296,791 -
Div Payout % - 73.22% 40.28% - 68.74% 25.31% 38.45% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 8,890,838 8,557,422 8,510,582 8,854,575 8,465,344 8,199,049 8,094,694 6.44%
NOSH 1,978,732 1,978,732 1,978,837 1,979,206 1,978,623 1,978,726 1,978,610 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 36.45% 39.09% 39.96% 42.19% 40.82% 44.52% 44.33% -
ROE 3.75% 12.63% 8.66% 4.37% 17.00% 14.30% 9.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.23 139.74 93.18 46.31 178.15 133.10 87.99 -34.86%
EPS 16.85 54.63 37.24 19.54 72.74 59.26 39.01 -42.82%
DPS 0.00 40.00 15.00 0.00 50.00 15.00 15.00 -
NAPS 4.4932 4.3247 4.3008 4.4738 4.2784 4.1436 4.0911 6.44%
Adjusted Per Share Value based on latest NOSH - 1,979,206
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.23 139.74 93.18 46.32 178.14 133.10 87.99 -34.86%
EPS 16.85 54.63 37.24 19.54 72.74 59.26 39.01 -42.82%
DPS 0.00 40.00 15.00 0.00 50.00 15.00 15.00 -
NAPS 4.4932 4.3247 4.301 4.4749 4.2782 4.1436 4.0908 6.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 16.84 15.20 12.98 13.22 11.44 11.10 10.90 -
P/RPS 36.43 10.88 13.93 28.55 6.42 8.34 12.39 105.10%
P/EPS 99.93 27.82 34.85 67.66 15.73 18.73 27.94 133.69%
EY 1.00 3.59 2.87 1.48 6.36 5.34 3.58 -57.23%
DY 0.00 2.63 1.16 0.00 4.37 1.35 1.38 -
P/NAPS 3.75 3.51 3.02 2.95 2.67 2.68 2.66 25.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 22/02/12 24/11/11 17/08/11 11/05/11 22/02/11 30/11/10 -
Price 16.98 16.50 13.26 13.54 11.22 11.22 11.14 -
P/RPS 36.73 11.81 14.23 29.24 6.30 8.43 12.66 103.28%
P/EPS 100.76 30.20 35.61 69.29 15.42 18.93 28.56 131.57%
EY 0.99 3.31 2.81 1.44 6.48 5.28 3.50 -56.87%
DY 0.00 2.42 1.13 0.00 4.46 1.34 1.35 -
P/NAPS 3.78 3.82 3.08 3.03 2.62 2.71 2.72 24.50%

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