[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2010

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

30-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Sep-2010

Profit Trend

QoQ- 101.64%

YoY- 63.17%

Quarter Report

Interim Financial Report for the Qtr Ended 30 September 2010.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	916,553	3,524,952	2,633,762	1,741,075	872,645	3,221,843	2,419,632	-47.74%
YoY %	-74.00%	33.84%	51.27%	99.52%	-72.91%	33.15%	-	-
Horiz. %	37.88%	145.68%	108.85%	71.96%	36.07%	133.15%	100.00%	-
PBT	510,601	1,900,255	1,549,496	1,018,686	513,213	1,243,803	966,287	-34.71%
YoY %	-73.13%	22.64%	52.11%	98.49%	-58.74%	28.72%	-	-
Horiz. %	52.84%	196.66%	160.36%	105.42%	53.11%	128.72%	100.00%	-
Tax	-123,877	-461,206	-377,010	-246,919	-130,474	-303,114	-227,686	-33.42%
YoY %	73.14%	-22.33%	-52.69%	-89.25%	56.96%	-33.13%	-	-
Horiz. %	54.41%	202.56%	165.58%	108.45%	57.30%	133.13%	100.00%	-
NP	386,724	1,439,049	1,172,486	771,767	382,739	940,689	738,601	-35.11%
YoY %	-73.13%	22.73%	51.92%	101.64%	-59.31%	27.36%	-	-
Horiz. %	52.36%	194.83%	158.74%	104.49%	51.82%	127.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	386,737	1,439,251	1,172,593	771,856	382,787	940,896	739,504	-35.16%
YoY %	-73.13%	22.74%	51.92%	101.64%	-59.32%	27.23%	-	-
Horiz. %	52.30%	194.62%	158.56%	104.37%	51.76%	127.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.26%	24.27%	24.33%	24.24%	25.42%	24.37%	23.56%	-
YoY %	-0.04%	-0.25%	0.37%	-4.64%	4.31%	3.44%	-	-
Horiz. %	102.97%	103.01%	103.27%	102.89%	107.89%	103.44%	100.00%	-
Total Cost	529,829	2,085,903	1,461,276	969,308	489,906	2,281,154	1,681,031	-53.78%
YoY %	-74.60%	42.75%	50.75%	97.86%	-78.52%	35.70%	-	-
Horiz. %	31.52%	124.08%	86.93%	57.66%	29.14%	135.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,854,575	8,465,344	8,199,049	8,094,694	8,396,388	8,015,919	7,814,956	8.70%
YoY %	4.60%	3.25%	1.29%	-3.59%	4.75%	2.57%	-	-
Horiz. %	113.30%	108.32%	104.91%	103.58%	107.44%	102.57%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	-	989,311	296,808	296,791	-	989,375	296,830	-
YoY %	-	233.32%	0.01%	0.00%	-	233.31%	-	-
Horiz. %	-	333.29%	99.99%	99.99%	-	333.31%	100.00%	-
Div Payout %	-	68.74%	25.31%	38.45%	-	105.15%	40.14%	-
YoY %	-	171.59%	-34.17%	0.00%	-	161.96%	-	-
Horiz. %	-	171.25%	63.05%	95.79%	-	261.96%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	8,854,575	8,465,344	8,199,049	8,094,694	8,396,388	8,015,919	7,814,956	8.70%
YoY %	4.60%	3.25%	1.29%	-3.59%	4.75%	2.57%	-	-
Horiz. %	113.30%	108.32%	104.91%	103.58%	107.44%	102.57%	100.00%	-
NOSH	1,979,206	1,978,623	1,978,726	1,978,610	1,978,227	1,978,750	1,978,870	0.01%
YoY %	0.03%	-0.01%	0.01%	0.02%	-0.03%	-0.01%	-	-
Horiz. %	100.02%	99.99%	99.99%	99.99%	99.97%	99.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	42.19%	40.82%	44.52%	44.33%	43.86%	29.20%	30.53%	-
YoY %	3.36%	-8.31%	0.43%	1.07%	50.21%	-4.36%	-	-
Horiz. %	138.19%	133.70%	145.82%	145.20%	143.66%	95.64%	100.00%	-
ROE	4.37%	17.00%	14.30%	9.54%	4.56%	11.74%	9.46%	-
YoY %	-74.29%	18.88%	49.90%	109.21%	-61.16%	24.10%	-	-
Horiz. %	46.19%	179.70%	151.16%	100.85%	48.20%	124.10%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	46.31	178.15	133.10	87.99	44.11	162.82	122.27	-47.74%
YoY %	-74.01%	33.85%	51.27%	99.48%	-72.91%	33.16%	-	-
Horiz. %	37.88%	145.70%	108.86%	71.96%	36.08%	133.16%	100.00%	-
EPS	19.54	72.74	59.26	39.01	19.35	47.55	37.37	-35.17%
YoY %	-73.14%	22.75%	51.91%	101.60%	-59.31%	27.24%	-	-
Horiz. %	52.29%	194.65%	158.58%	104.39%	51.78%	127.24%	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	4.4738	4.2784	4.1436	4.0911	4.2444	4.051	3.9492	8.69%
YoY %	4.57%	3.25%	1.28%	-3.61%	4.77%	2.58%	-	-
Horiz. %	113.28%	108.34%	104.92%	103.59%	107.47%	102.58%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,987
RPS	46.32	178.15	133.11	87.99	44.10	162.83	122.29	-47.74%
YoY %	-74.00%	33.84%	51.28%	99.52%	-72.92%	33.15%	-	-
Horiz. %	37.88%	145.68%	108.85%	71.95%	36.06%	133.15%	100.00%	-
EPS	19.55	72.74	59.26	39.01	19.35	47.55	37.37	-35.15%
YoY %	-73.12%	22.75%	51.91%	101.60%	-59.31%	27.24%	-	-
Horiz. %	52.31%	194.65%	158.58%	104.39%	51.78%	127.24%	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	4.4751	4.2783	4.1438	4.091	4.2435	4.0512	3.9496	8.70%
YoY %	4.60%	3.25%	1.29%	-3.59%	4.75%	2.57%	-	-
Horiz. %	113.31%	108.32%	104.92%	103.58%	107.44%	102.57%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	13.22	11.44	11.10	10.90	9.89	9.80	9.87	-
P/RPS	28.55	6.42	8.34	12.39	22.42	6.02	8.07	132.71%
YoY %	344.70%	-23.02%	-32.69%	-44.74%	272.43%	-25.40%	-	-
Horiz. %	353.78%	79.55%	103.35%	153.53%	277.82%	74.60%	100.00%	-
P/EPS	67.66	15.73	18.73	27.94	51.11	20.61	26.41	87.55%
YoY %	330.13%	-16.02%	-32.96%	-45.33%	147.99%	-21.96%	-	-
Horiz. %	256.19%	59.56%	70.92%	105.79%	193.53%	78.04%	100.00%	-
EY	1.48	6.36	5.34	3.58	1.96	4.85	3.79	-46.66%
YoY %	-76.73%	19.10%	49.16%	82.65%	-59.59%	27.97%	-	-
Horiz. %	39.05%	167.81%	140.90%	94.46%	51.72%	127.97%	100.00%	-
DY	0.00	4.37	1.35	1.38	0.00	5.10	1.52	-
YoY %	0.00%	223.70%	-2.17%	0.00%	0.00%	235.53%	-	-
Horiz. %	0.00%	287.50%	88.82%	90.79%	0.00%	335.53%	100.00%	-
P/NAPS	2.95	2.67	2.68	2.66	2.33	2.42	2.50	11.69%
YoY %	10.49%	-0.37%	0.75%	14.16%	-3.72%	-3.20%	-	-
Horiz. %	118.00%	106.80%	107.20%	106.40%	93.20%	96.80%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	17/08/11	11/05/11	22/02/11	30/11/10	27/08/10	11/05/10	18/02/10	-
Price	13.54	11.22	11.22	11.14	10.40	9.88	9.78	-
P/RPS	29.24	6.30	8.43	12.66	23.58	6.07	8.00	137.84%
YoY %	364.13%	-25.27%	-33.41%	-46.31%	288.47%	-24.12%	-	-
Horiz. %	365.50%	78.75%	105.38%	158.25%	294.75%	75.88%	100.00%	-
P/EPS	69.29	15.42	18.93	28.56	53.75	20.78	26.17	91.72%
YoY %	349.35%	-18.54%	-33.72%	-46.87%	158.66%	-20.60%	-	-
Horiz. %	264.77%	58.92%	72.33%	109.13%	205.39%	79.40%	100.00%	-
EY	1.44	6.48	5.28	3.50	1.86	4.81	3.82	-47.90%
YoY %	-77.78%	22.73%	50.86%	88.17%	-61.33%	25.92%	-	-
Horiz. %	37.70%	169.63%	138.22%	91.62%	48.69%	125.92%	100.00%	-
DY	0.00	4.46	1.34	1.35	0.00	5.06	1.53	-
YoY %	0.00%	232.84%	-0.74%	0.00%	0.00%	230.72%	-	-
Horiz. %	0.00%	291.50%	87.58%	88.24%	0.00%	330.72%	100.00%	-
P/NAPS	3.03	2.62	2.71	2.72	2.45	2.44	2.48	14.32%
YoY %	15.65%	-3.32%	-0.37%	11.02%	0.41%	-1.61%	-	-
Horiz. %	122.18%	105.65%	109.27%	109.68%	98.79%	98.39%	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