[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.1%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,156,619 1,054,258 3,892,139 2,864,070 1,841,210 910,443 3,576,771 -28.69%
PBT 1,122,126 543,206 1,896,419 1,425,017 953,948 485,889 1,851,286 -28.44%
Tax -268,859 -125,202 182,457 260,149 351,415 -125,462 -446,409 -28.74%
NP 853,267 418,004 2,078,876 1,685,166 1,305,363 360,427 1,404,877 -28.34%
-
NP to SH 853,267 418,004 2,078,888 1,685,183 1,305,377 360,438 1,405,049 -28.35%
-
Tax Rate 23.96% 23.05% -9.62% -18.26% -36.84% 25.82% 24.11% -
Total Cost 1,303,352 636,254 1,813,263 1,178,904 535,847 550,016 2,171,894 -28.92%
-
Net Worth 10,324,825 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 395,746 - 1,088,302 - 296,809 - 989,366 -45.80%
Div Payout % 46.38% - 52.35% - 22.74% - 70.42% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,324,825 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8.27%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 39.57% 39.65% 53.41% 58.84% 70.90% 39.59% 39.28% -
ROE 8.26% 3.91% 20.25% 17.07% 13.34% 3.78% 15.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 108.99 53.28 196.70 144.74 93.05 46.01 180.76 -28.69%
EPS 43.12 21.12 105.06 85.16 65.97 18.22 71.01 -28.35%
DPS 20.00 0.00 55.00 0.00 15.00 0.00 50.00 -45.80%
NAPS 5.2179 5.3991 5.188 4.9879 4.9452 4.8162 4.633 8.27%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 108.99 53.28 196.71 144.75 93.05 46.01 180.77 -28.69%
EPS 43.12 21.13 105.07 85.17 65.97 18.22 71.01 -28.35%
DPS 20.00 0.00 55.00 0.00 15.00 0.00 50.00 -45.80%
NAPS 5.2181 5.3993 5.1882 4.9881 4.9454 4.8164 4.6332 8.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 24.50 23.80 24.28 22.00 20.90 19.00 19.52 -
P/RPS 22.48 44.67 12.34 15.20 22.46 41.29 10.80 63.24%
P/EPS 56.82 112.66 23.11 25.83 31.68 104.31 27.49 62.47%
EY 1.76 0.89 4.33 3.87 3.16 0.96 3.64 -38.47%
DY 0.82 0.00 2.27 0.00 0.72 0.00 2.56 -53.28%
P/NAPS 4.70 4.41 4.68 4.41 4.23 3.95 4.21 7.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 08/08/14 06/05/14 10/02/14 31/10/13 22/08/13 10/05/13 21/02/13 -
Price 21.08 23.36 23.10 24.52 20.08 20.40 18.22 -
P/RPS 19.34 43.84 11.74 16.94 21.58 44.34 10.08 54.59%
P/EPS 48.88 110.58 21.99 28.79 30.44 111.99 25.66 53.84%
EY 2.05 0.90 4.55 3.47 3.29 0.89 3.90 -34.94%
DY 0.95 0.00 2.38 0.00 0.75 0.00 2.74 -50.74%
P/NAPS 4.04 4.33 4.45 4.92 4.06 4.24 3.93 1.86%

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