[PETGAS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
08-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 104.13%
YoY- -34.63%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,101,313 4,391,716 3,280,112 2,156,619 1,054,258 3,892,139 2,864,070 -47.15%
PBT 571,291 2,354,459 1,671,287 1,122,126 543,206 1,896,419 1,425,017 -45.66%
Tax -121,320 -512,379 -399,388 -268,859 -125,202 182,457 260,149 -
NP 449,971 1,842,080 1,271,899 853,267 418,004 2,078,876 1,685,166 -58.56%
-
NP to SH 449,936 1,843,186 1,271,899 853,267 418,004 2,078,888 1,685,183 -58.56%
-
Tax Rate 21.24% 21.76% 23.90% 23.96% 23.05% -9.62% -18.26% -
Total Cost 651,342 2,549,636 2,008,213 1,303,352 636,254 1,813,263 1,178,904 -32.69%
-
Net Worth 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 10,265,662 9,869,716 5.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 277,022 1,088,302 791,492 395,746 - 1,088,302 - -
Div Payout % 61.57% 59.04% 62.23% 46.38% - 52.35% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 10,265,662 9,869,716 5.56%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 40.86% 41.94% 38.78% 39.57% 39.65% 53.41% 58.84% -
ROE 4.20% 17.50% 12.29% 8.26% 3.91% 20.25% 17.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.66 221.95 165.77 108.99 53.28 196.70 144.74 -47.14%
EPS 22.74 93.15 64.28 43.12 21.12 105.06 85.16 -58.56%
DPS 14.00 55.00 40.00 20.00 0.00 55.00 0.00 -
NAPS 5.4097 5.3235 5.2305 5.2179 5.3991 5.188 4.9879 5.56%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.66 221.95 165.77 108.99 53.28 196.70 144.74 -47.14%
EPS 22.74 93.15 64.28 43.12 21.12 105.06 85.16 -58.56%
DPS 14.00 55.00 40.00 20.00 0.00 55.00 0.00 -
NAPS 5.4097 5.3235 5.2305 5.2179 5.3991 5.188 4.9879 5.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 23.02 22.16 22.92 24.50 23.80 24.28 22.00 -
P/RPS 41.36 9.98 13.83 22.48 44.67 12.34 15.20 95.02%
P/EPS 101.24 23.79 35.66 56.82 112.66 23.11 25.83 148.79%
EY 0.99 4.20 2.80 1.76 0.89 4.33 3.87 -59.73%
DY 0.61 2.48 1.75 0.82 0.00 2.27 0.00 -
P/NAPS 4.26 4.16 4.38 4.70 4.41 4.68 4.41 -2.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 17/02/15 04/11/14 08/08/14 06/05/14 10/02/14 31/10/13 -
Price 22.20 22.38 21.80 21.08 23.36 23.10 24.52 -
P/RPS 39.89 10.08 13.15 19.34 43.84 11.74 16.94 77.08%
P/EPS 97.63 24.03 33.91 48.88 110.58 21.99 28.79 125.88%
EY 1.02 4.16 2.95 2.05 0.90 4.55 3.47 -55.82%
DY 0.63 2.46 1.83 0.95 0.00 2.38 0.00 -
P/NAPS 4.10 4.20 4.17 4.04 4.33 4.45 4.92 -11.45%

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