[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 75.89%

YoY- -5.93%

Quarter Report

Interim Financial Report for the Qtr Ended 30 September 2009.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	872,645	3,221,843	2,419,632	1,608,747	785,559	3,415,141	2,479,270	-50.24%
YoY %	-72.91%	33.15%	50.40%	104.79%	-77.00%	37.75%	-	-
Horiz. %	35.20%	129.95%	97.59%	64.89%	31.69%	137.75%	100.00%	-
PBT	513,213	1,243,803	966,287	623,014	354,298	1,231,445	884,569	-30.50%
YoY %	-58.74%	28.72%	55.10%	75.84%	-71.23%	39.21%	-	-
Horiz. %	58.02%	140.61%	109.24%	70.43%	40.05%	139.21%	100.00%	-
Tax	-130,474	-303,114	-227,686	-150,313	-85,610	-303,415	-217,692	-28.98%
YoY %	56.96%	-33.13%	-51.47%	-75.58%	71.78%	-39.38%	-	-
Horiz. %	59.94%	139.24%	104.59%	69.05%	39.33%	139.38%	100.00%	-
NP	382,739	940,689	738,601	472,701	268,688	928,030	666,877	-31.00%
YoY %	-59.31%	27.36%	56.25%	75.93%	-71.05%	39.16%	-	-
Horiz. %	57.39%	141.06%	110.76%	70.88%	40.29%	139.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,787	940,896	739,504	473,031	268,940	928,692	666,877	-31.00%
YoY %	-59.32%	27.23%	56.33%	75.89%	-71.04%	39.26%	-	-
Horiz. %	57.40%	141.09%	110.89%	70.93%	40.33%	139.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	24.37%	23.56%	24.13%	24.16%	24.64%	24.61%	-
YoY %	4.31%	3.44%	-2.36%	-0.12%	-1.95%	0.12%	-	-
Horiz. %	103.29%	99.02%	95.73%	98.05%	98.17%	100.12%	100.00%	-
Total Cost	489,906	2,281,154	1,681,031	1,136,046	516,871	2,487,111	1,812,393	-58.29%
YoY %	-78.52%	35.70%	47.97%	119.79%	-79.22%	37.23%	-	-
Horiz. %	27.03%	125.86%	92.75%	62.68%	28.52%	137.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,396,388	8,015,919	7,814,956	7,843,491	8,308,840	8,039,626	7,777,724	5.24%
YoY %	4.75%	2.57%	-0.36%	-5.60%	3.35%	3.37%	-	-
Horiz. %	107.95%	103.06%	100.48%	100.85%	106.83%	103.37%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	-	989,375	296,830	296,757	-	989,443	296,829	-
YoY %	-	233.31%	0.02%	0.00%	-	233.34%	-	-
Horiz. %	-	333.31%	100.00%	99.98%	-	333.34%	100.00%	-
Div Payout %	-	105.15%	40.14%	62.74%	-	106.54%	44.51%	-
YoY %	-	161.96%	-36.02%	0.00%	-	139.36%	-	-
Horiz. %	-	236.24%	90.18%	140.96%	-	239.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	8,396,388	8,015,919	7,814,956	7,843,491	8,308,840	8,039,626	7,777,724	5.24%
YoY %	4.75%	2.57%	-0.36%	-5.60%	3.35%	3.37%	-	-
Horiz. %	107.95%	103.06%	100.48%	100.85%	106.83%	103.37%	100.00%	-
NOSH	1,978,227	1,978,750	1,978,870	1,978,381	1,978,955	1,978,887	1,978,863	-0.02%
YoY %	-0.03%	-0.01%	0.02%	-0.03%	0.00%	0.00%	-	-
Horiz. %	99.97%	99.99%	100.00%	99.98%	100.00%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	43.86%	29.20%	30.53%	29.38%	34.20%	27.17%	26.90%	-
YoY %	50.21%	-4.36%	3.91%	-14.09%	25.87%	1.00%	-	-
Horiz. %	163.05%	108.55%	113.49%	109.22%	127.14%	101.00%	100.00%	-
ROE	4.56%	11.74%	9.46%	6.03%	3.24%	11.55%	8.57%	-
YoY %	-61.16%	24.10%	56.88%	86.11%	-71.95%	34.77%	-	-
Horiz. %	53.21%	136.99%	110.39%	70.36%	37.81%	134.77%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	44.11	162.82	122.27	81.32	39.70	172.58	125.29	-50.23%
YoY %	-72.91%	33.16%	50.36%	104.84%	-77.00%	37.74%	-	-
Horiz. %	35.21%	129.95%	97.59%	64.91%	31.69%	137.74%	100.00%	-
EPS	19.35	47.55	37.37	23.91	13.59	46.93	33.70	-30.98%
YoY %	-59.31%	27.24%	56.29%	75.94%	-71.04%	39.26%	-	-
Horiz. %	57.42%	141.10%	110.89%	70.95%	40.33%	139.26%	100.00%	-
DPS	0.00	50.00	15.00	15.00	0.00	50.00	15.00	-
YoY %	0.00%	233.33%	0.00%	0.00%	0.00%	233.33%	-	-
Horiz. %	0.00%	333.33%	100.00%	100.00%	0.00%	333.33%	100.00%	-
NAPS	4.2444	4.051	3.9492	3.9646	4.1986	4.0627	3.9304	5.27%
YoY %	4.77%	2.58%	-0.39%	-5.57%	3.35%	3.37%	-	-
Horiz. %	107.99%	103.07%	100.48%	100.87%	106.82%	103.37%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,979,534
RPS	44.10	162.82	122.28	81.30	39.70	172.59	125.30	-50.24%
YoY %	-72.91%	33.15%	50.41%	104.79%	-77.00%	37.74%	-	-
Horiz. %	35.20%	129.94%	97.59%	64.88%	31.68%	137.74%	100.00%	-
EPS	19.35	47.55	37.37	23.91	13.59	46.93	33.70	-30.98%
YoY %	-59.31%	27.24%	56.29%	75.94%	-71.04%	39.26%	-	-
Horiz. %	57.42%	141.10%	110.89%	70.95%	40.33%	139.26%	100.00%	-
DPS	0.00	50.00	15.00	15.00	0.00	50.00	15.00	-
YoY %	0.00%	233.33%	0.00%	0.00%	0.00%	233.33%	-	-
Horiz. %	0.00%	333.33%	100.00%	100.00%	0.00%	333.33%	100.00%	-
NAPS	4.2433	4.051	3.9495	3.9639	4.1991	4.063	3.9307	5.24%
YoY %	4.75%	2.57%	-0.36%	-5.60%	3.35%	3.37%	-	-
Horiz. %	107.95%	103.06%	100.48%	100.84%	106.83%	103.37%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	9.89	9.80	9.87	9.73	9.80	9.70	9.80	-
P/RPS	22.42	6.02	8.07	11.97	24.69	5.62	7.82	102.20%
YoY %	272.43%	-25.40%	-32.58%	-51.52%	339.32%	-28.13%	-	-
Horiz. %	286.70%	76.98%	103.20%	153.07%	315.73%	71.87%	100.00%	-
P/EPS	51.11	20.61	26.41	40.69	72.11	20.67	29.08	45.78%
YoY %	147.99%	-21.96%	-35.09%	-43.57%	248.86%	-28.92%	-	-
Horiz. %	175.76%	70.87%	90.82%	139.92%	247.97%	71.08%	100.00%	-
EY	1.96	4.85	3.79	2.46	1.39	4.84	3.44	-31.34%
YoY %	-59.59%	27.97%	54.07%	76.98%	-71.28%	40.70%	-	-
Horiz. %	56.98%	140.99%	110.17%	71.51%	40.41%	140.70%	100.00%	-
DY	0.00	5.10	1.52	1.54	0.00	5.15	1.53	-
YoY %	0.00%	235.53%	-1.30%	0.00%	0.00%	236.60%	-	-
Horiz. %	0.00%	333.33%	99.35%	100.65%	0.00%	336.60%	100.00%	-
P/NAPS	2.33	2.42	2.50	2.45	2.33	2.39	2.49	-4.34%
YoY %	-3.72%	-3.20%	2.04%	5.15%	-2.51%	-4.02%	-	-
Horiz. %	93.57%	97.19%	100.40%	98.39%	93.57%	95.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	11/05/10	18/02/10	20/11/09	24/08/09	21/05/09	19/02/09	-
Price	10.40	9.88	9.78	9.80	9.79	9.50	9.80	-
P/RPS	23.58	6.07	8.00	12.05	24.66	5.50	7.82	109.13%
YoY %	288.47%	-24.12%	-33.61%	-51.14%	348.36%	-29.67%	-	-
Horiz. %	301.53%	77.62%	102.30%	154.09%	315.35%	70.33%	100.00%	-
P/EPS	53.75	20.78	26.17	40.99	72.04	20.24	29.08	50.78%
YoY %	158.66%	-20.60%	-36.16%	-43.10%	255.93%	-30.40%	-	-
Horiz. %	184.83%	71.46%	89.99%	140.96%	247.73%	69.60%	100.00%	-
EY	1.86	4.81	3.82	2.44	1.39	4.94	3.44	-33.70%
YoY %	-61.33%	25.92%	56.56%	75.54%	-71.86%	43.60%	-	-
Horiz. %	54.07%	139.83%	111.05%	70.93%	40.41%	143.60%	100.00%	-
DY	0.00	5.06	1.53	1.53	0.00	5.26	1.53	-
YoY %	0.00%	230.72%	0.00%	0.00%	0.00%	243.79%	-	-
Horiz. %	0.00%	330.72%	100.00%	100.00%	0.00%	343.79%	100.00%	-
P/NAPS	2.45	2.44	2.48	2.47	2.33	2.34	2.49	-1.07%
YoY %	0.41%	-1.61%	0.40%	6.01%	-0.43%	-6.02%	-	-
Horiz. %	98.39%	97.99%	99.60%	99.20%	93.57%	93.98%	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