[PETGAS] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

04-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 181.81%

YoY- 48.6%

Quarter Report

Quarterly Report for the Second Quarter ended 30 June 2015 .pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	1,130,593	4,455,955	3,319,234	2,184,960	1,101,313	4,391,716	3,280,112	-50.80%
YoY %	-74.63%	34.25%	51.91%	98.40%	-74.92%	33.89%	-	-
Horiz. %	34.47%	135.85%	101.19%	66.61%	33.58%	133.89%	100.00%	-
PBT	578,718	2,002,110	1,513,888	1,098,391	571,291	2,354,459	1,671,287	-50.65%
YoY %	-71.09%	32.25%	37.83%	92.26%	-75.74%	40.88%	-	-
Horiz. %	34.63%	119.79%	90.58%	65.72%	34.18%	140.88%	100.00%	-
Tax	-131,446	-16,240	61,042	169,347	-121,320	-512,379	-399,388	-52.29%
YoY %	-709.40%	-126.60%	-63.95%	239.59%	76.32%	-28.29%	-	-
Horiz. %	32.91%	4.07%	-15.28%	-42.40%	30.38%	128.29%	100.00%	-
NP	447,272	1,985,870	1,574,930	1,267,738	449,971	1,842,080	1,271,899	-50.14%
YoY %	-77.48%	26.09%	24.23%	181.74%	-75.57%	44.83%	-	-
Horiz. %	35.17%	156.13%	123.83%	99.67%	35.38%	144.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	447,168	1,987,452	1,572,959	1,267,983	449,936	1,843,186	1,271,899	-50.15%
YoY %	-77.50%	26.35%	24.05%	181.81%	-75.59%	44.92%	-	-
Horiz. %	35.16%	156.26%	123.67%	99.69%	35.38%	144.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.71%	0.81%	-4.03%	-15.42%	21.24%	21.76%	23.90%	-
YoY %	2,703.70%	120.10%	73.87%	-172.60%	-2.39%	-8.95%	-	-
Horiz. %	95.02%	3.39%	-16.86%	-64.52%	88.87%	91.05%	100.00%	-
Total Cost	683,321	2,470,085	1,744,304	917,222	651,342	2,549,636	2,008,213	-51.22%
YoY %	-72.34%	41.61%	90.17%	40.82%	-74.45%	26.96%	-	-
Horiz. %	34.03%	123.00%	86.86%	45.67%	32.43%	126.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,600,316	11,438,851	11,342,685	11,256,808	10,704,346	10,533,780	10,349,758	7.89%
YoY %	1.41%	0.85%	0.76%	5.16%	1.62%	1.78%	-	-
Horiz. %	112.08%	110.52%	109.59%	108.76%	103.43%	101.78%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	277,022	1,187,239	850,854	554,044	277,022	1,088,302	791,492	-50.30%
YoY %	-76.67%	39.53%	53.57%	100.00%	-74.55%	37.50%	-	-
Horiz. %	35.00%	150.00%	107.50%	70.00%	35.00%	137.50%	100.00%	-
Div Payout %	61.95%	59.74%	54.09%	43.69%	61.57%	59.04%	62.23%	-
YoY %	3.70%	10.45%	23.80%	-29.04%	4.29%	-5.13%	-	-
Horiz. %	99.55%	96.00%	86.92%	70.21%	98.94%	94.87%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	11,600,316	11,438,851	11,342,685	11,256,808	10,704,346	10,533,780	10,349,758	7.89%
YoY %	1.41%	0.85%	0.76%	5.16%	1.62%	1.78%	-	-
Horiz. %	112.08%	110.52%	109.59%	108.76%	103.43%	101.78%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	39.56%	44.57%	47.45%	58.02%	40.86%	41.94%	38.78%	-
YoY %	-11.24%	-6.07%	-18.22%	42.00%	-2.58%	8.15%	-	-
Horiz. %	102.01%	114.93%	122.36%	149.61%	105.36%	108.15%	100.00%	-
ROE	3.85%	17.37%	13.87%	11.26%	4.20%	17.50%	12.29%	-
YoY %	-77.84%	25.23%	23.18%	168.10%	-76.00%	42.39%	-	-
Horiz. %	31.33%	141.33%	112.86%	91.62%	34.17%	142.39%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	57.14	225.19	167.75	110.42	55.66	221.95	165.77	-50.80%
YoY %	-74.63%	34.24%	51.92%	98.38%	-74.92%	33.89%	-	-
Horiz. %	34.47%	135.84%	101.19%	66.61%	33.58%	133.89%	100.00%	-
EPS	22.60	100.44	79.49	64.08	22.74	93.15	64.28	-50.15%
YoY %	-77.50%	26.36%	24.05%	181.79%	-75.59%	44.91%	-	-
Horiz. %	35.16%	156.25%	123.66%	99.69%	35.38%	144.91%	100.00%	-
DPS	14.00	60.00	43.00	28.00	14.00	55.00	40.00	-50.30%
YoY %	-76.67%	39.53%	53.57%	100.00%	-74.55%	37.50%	-	-
Horiz. %	35.00%	150.00%	107.50%	70.00%	35.00%	137.50%	100.00%	-
NAPS	5.8625	5.7809	5.7323	5.6889	5.4097	5.3235	5.2305	7.89%
YoY %	1.41%	0.85%	0.76%	5.16%	1.62%	1.78%	-	-
Horiz. %	112.08%	110.52%	109.59%	108.76%	103.43%	101.78%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	57.14	225.19	167.75	110.42	55.66	221.95	165.77	-50.80%
YoY %	-74.63%	34.24%	51.92%	98.38%	-74.92%	33.89%	-	-
Horiz. %	34.47%	135.84%	101.19%	66.61%	33.58%	133.89%	100.00%	-
EPS	22.60	100.44	79.49	64.08	22.74	93.15	64.28	-50.15%
YoY %	-77.50%	26.36%	24.05%	181.79%	-75.59%	44.91%	-	-
Horiz. %	35.16%	156.25%	123.66%	99.69%	35.38%	144.91%	100.00%	-
DPS	14.00	60.00	43.00	28.00	14.00	55.00	40.00	-50.30%
YoY %	-76.67%	39.53%	53.57%	100.00%	-74.55%	37.50%	-	-
Horiz. %	35.00%	150.00%	107.50%	70.00%	35.00%	137.50%	100.00%	-
NAPS	5.8625	5.7809	5.7323	5.6889	5.4097	5.3235	5.2305	7.89%
YoY %	1.41%	0.85%	0.76%	5.16%	1.62%	1.78%	-	-
Horiz. %	112.08%	110.52%	109.59%	108.76%	103.43%	101.78%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	22.00	22.70	21.96	21.26	23.02	22.16	22.92	-
P/RPS	38.50	10.08	13.09	19.25	41.36	9.98	13.83	97.76%
YoY %	281.94%	-22.99%	-32.00%	-53.46%	314.43%	-27.84%	-	-
Horiz. %	278.38%	72.89%	94.65%	139.19%	299.06%	72.16%	100.00%	-
P/EPS	97.35	22.60	27.62	33.18	101.24	23.79	35.66	95.21%
YoY %	330.75%	-18.18%	-16.76%	-67.23%	325.56%	-33.29%	-	-
Horiz. %	272.99%	63.38%	77.45%	93.05%	283.90%	66.71%	100.00%	-
EY	1.03	4.42	3.62	3.01	0.99	4.20	2.80	-48.62%
YoY %	-76.70%	22.10%	20.27%	204.04%	-76.43%	50.00%	-	-
Horiz. %	36.79%	157.86%	129.29%	107.50%	35.36%	150.00%	100.00%	-
DY	0.64	2.64	1.96	1.32	0.61	2.48	1.75	-48.82%
YoY %	-75.76%	34.69%	48.48%	116.39%	-75.40%	41.71%	-	-
Horiz. %	36.57%	150.86%	112.00%	75.43%	34.86%	141.71%	100.00%	-
P/NAPS	3.75	3.93	3.83	3.74	4.26	4.16	4.38	-9.82%
YoY %	-4.58%	2.61%	2.41%	-12.21%	2.40%	-5.02%	-	-
Horiz. %	85.62%	89.73%	87.44%	85.39%	97.26%	94.98%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	09/05/16	24/02/16	30/10/15	04/08/15	12/05/15	17/02/15	04/11/14	-
Price	20.90	22.40	22.98	22.46	22.20	22.38	21.80	-
P/RPS	36.58	9.95	13.70	20.34	39.89	10.08	13.15	97.67%
YoY %	267.64%	-27.37%	-32.65%	-49.01%	295.73%	-23.35%	-	-
Horiz. %	278.17%	75.67%	104.18%	154.68%	303.35%	76.65%	100.00%	-
P/EPS	92.48	22.30	28.91	35.05	97.63	24.03	33.91	95.08%
YoY %	314.71%	-22.86%	-17.52%	-64.10%	306.28%	-29.14%	-	-
Horiz. %	272.72%	65.76%	85.26%	103.36%	287.91%	70.86%	100.00%	-
EY	1.08	4.48	3.46	2.85	1.02	4.16	2.95	-48.79%
YoY %	-75.89%	29.48%	21.40%	179.41%	-75.48%	41.02%	-	-
Horiz. %	36.61%	151.86%	117.29%	96.61%	34.58%	141.02%	100.00%	-
DY	0.67	2.68	1.87	1.25	0.63	2.46	1.83	-48.79%
YoY %	-75.00%	43.32%	49.60%	98.41%	-74.39%	34.43%	-	-
Horiz. %	36.61%	146.45%	102.19%	68.31%	34.43%	134.43%	100.00%	-
P/NAPS	3.57	3.87	4.01	3.95	4.10	4.20	4.17	-9.82%
YoY %	-7.75%	-3.49%	1.52%	-3.66%	-2.38%	0.72%	-	-
Horiz. %	85.61%	92.81%	96.16%	94.72%	98.32%	100.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos