[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
04-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.06%
YoY- -24.52%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,184,960 1,101,313 4,391,716 3,280,112 2,156,619 1,054,258 3,892,139 -32.02%
PBT 1,098,391 571,291 2,354,459 1,671,287 1,122,126 543,206 1,896,419 -30.58%
Tax 169,347 -121,320 -512,379 -399,388 -268,859 -125,202 182,457 -4.86%
NP 1,267,738 449,971 1,842,080 1,271,899 853,267 418,004 2,078,876 -28.15%
-
NP to SH 1,267,983 449,936 1,843,186 1,271,899 853,267 418,004 2,078,888 -28.14%
-
Tax Rate -15.42% 21.24% 21.76% 23.90% 23.96% 23.05% -9.62% -
Total Cost 917,222 651,342 2,549,636 2,008,213 1,303,352 636,254 1,813,263 -36.59%
-
Net Worth 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 10,265,662 6.35%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 554,044 277,022 1,088,302 791,492 395,746 - 1,088,302 -36.32%
Div Payout % 43.69% 61.57% 59.04% 62.23% 46.38% - 52.35% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 10,265,662 6.35%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 58.02% 40.86% 41.94% 38.78% 39.57% 39.65% 53.41% -
ROE 11.26% 4.20% 17.50% 12.29% 8.26% 3.91% 20.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 110.42 55.66 221.95 165.77 108.99 53.28 196.70 -32.02%
EPS 64.08 22.74 93.15 64.28 43.12 21.12 105.06 -28.14%
DPS 28.00 14.00 55.00 40.00 20.00 0.00 55.00 -36.32%
NAPS 5.6889 5.4097 5.3235 5.2305 5.2179 5.3991 5.188 6.35%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 110.43 55.66 221.96 165.78 108.99 53.28 196.71 -32.01%
EPS 64.08 22.74 93.15 64.28 43.12 21.13 105.07 -28.14%
DPS 28.00 14.00 55.00 40.00 20.00 0.00 55.00 -36.32%
NAPS 5.6891 5.4099 5.3237 5.2307 5.2181 5.3993 5.1882 6.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 21.26 23.02 22.16 22.92 24.50 23.80 24.28 -
P/RPS 19.25 41.36 9.98 13.83 22.48 44.67 12.34 34.61%
P/EPS 33.18 101.24 23.79 35.66 56.82 112.66 23.11 27.35%
EY 3.01 0.99 4.20 2.80 1.76 0.89 4.33 -21.57%
DY 1.32 0.61 2.48 1.75 0.82 0.00 2.27 -30.40%
P/NAPS 3.74 4.26 4.16 4.38 4.70 4.41 4.68 -13.91%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 04/08/15 12/05/15 17/02/15 04/11/14 08/08/14 06/05/14 10/02/14 -
Price 22.46 22.20 22.38 21.80 21.08 23.36 23.10 -
P/RPS 20.34 39.89 10.08 13.15 19.34 43.84 11.74 44.39%
P/EPS 35.05 97.63 24.03 33.91 48.88 110.58 21.99 36.56%
EY 2.85 1.02 4.16 2.95 2.05 0.90 4.55 -26.85%
DY 1.25 0.63 2.46 1.83 0.95 0.00 2.38 -34.98%
P/NAPS 3.95 4.10 4.20 4.17 4.04 4.33 4.45 -7.65%

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