[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
10-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 48.3%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,110,600 540,350 1,949,575 1,432,407 932,769 462,154 1,772,355 -26.75%
PBT 427,587 206,166 586,798 428,388 261,659 145,613 663,898 -25.40%
Tax -67,114 -58,500 -110,100 -78,900 -26,000 -41,200 -189,500 -49.91%
NP 360,473 147,666 476,698 349,488 235,659 104,413 474,398 -16.71%
-
NP to SH 360,473 147,666 476,698 349,488 235,659 104,413 474,398 -16.71%
-
Tax Rate 15.70% 28.38% 18.76% 18.42% 9.94% 28.29% 28.54% -
Total Cost 750,127 392,684 1,472,877 1,082,919 697,110 357,741 1,297,957 -30.59%
-
Net Worth 6,763,549 6,724,543 6,391,592 6,397,649 6,288,134 5,889,383 6,036,039 7.87%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 197,897 - 395,764 - 198,032 - 192,844 1.73%
Div Payout % 54.90% - 83.02% - 84.03% - 40.65% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 6,763,549 6,724,543 6,391,592 6,397,649 6,288,134 5,889,383 6,036,039 7.87%
NOSH 1,978,976 1,979,436 1,978,821 1,978,980 1,980,327 1,963,127 1,928,447 1.73%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 32.46% 27.33% 24.45% 24.40% 25.26% 22.59% 26.77% -
ROE 5.33% 2.20% 7.46% 5.46% 3.75% 1.77% 7.86% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 56.12 27.30 98.52 72.38 47.10 23.54 91.91 -28.00%
EPS 18.22 7.46 24.09 17.66 11.90 5.28 24.60 -18.12%
DPS 10.00 0.00 20.00 0.00 10.00 0.00 10.00 0.00%
NAPS 3.4177 3.3972 3.23 3.2328 3.1753 3.00 3.13 6.03%
Adjusted Per Share Value based on latest NOSH - 1,979,634
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 56.13 27.31 98.53 72.39 47.14 23.36 89.57 -26.74%
EPS 18.22 7.46 24.09 17.66 11.91 5.28 23.98 -16.72%
DPS 10.00 0.00 20.00 0.00 10.01 0.00 9.75 1.70%
NAPS 3.4183 3.3986 3.2303 3.2333 3.178 2.9765 3.0506 7.87%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.95 6.65 7.00 7.50 5.80 5.55 6.50 -
P/RPS 10.60 24.36 7.11 10.36 12.31 23.58 7.07 30.96%
P/EPS 32.67 89.14 29.06 42.47 48.74 104.35 26.42 15.19%
EY 3.06 1.12 3.44 2.35 2.05 0.96 3.78 -13.12%
DY 1.68 0.00 2.86 0.00 1.72 0.00 1.54 5.96%
P/NAPS 1.74 1.96 2.17 2.32 1.83 1.85 2.08 -11.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 06/11/02 13/08/02 10/05/02 10/04/02 09/11/01 09/08/01 28/05/01 -
Price 6.00 6.35 6.85 6.90 5.40 5.95 5.65 -
P/RPS 10.69 23.26 6.95 9.53 11.46 25.27 6.15 44.51%
P/EPS 32.94 85.12 28.44 39.07 45.38 111.87 22.97 27.13%
EY 3.04 1.17 3.52 2.56 2.20 0.89 4.35 -21.23%
DY 1.67 0.00 2.92 0.00 1.85 0.00 1.77 -3.79%
P/NAPS 1.76 1.87 2.12 2.13 1.70 1.98 1.81 -1.84%

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