[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 46.9%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,646,399 796,699 3,125,745 2,325,800 1,556,019 775,890 2,982,347 -32.63%
PBT 662,323 388,728 1,394,133 1,058,869 713,405 390,274 1,281,179 -35.50%
Tax -159,497 -93,144 -301,184 -266,484 -174,000 -97,500 -34,200 178.35%
NP 502,826 295,584 1,092,949 792,385 539,405 292,774 1,246,979 -45.32%
-
NP to SH 502,826 295,584 1,092,949 792,385 539,405 292,774 1,246,979 -45.32%
-
Tax Rate 24.08% 23.96% 21.60% 25.17% 24.39% 24.98% 2.67% -
Total Cost 1,143,573 501,115 2,032,796 1,533,415 1,016,614 483,116 1,735,368 -24.21%
-
Net Worth 7,836,249 8,245,685 7,923,138 7,620,943 7,585,506 7,877,005 7,586,151 2.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 296,827 - 989,452 296,773 296,811 - 890,416 -51.82%
Div Payout % 59.03% - 90.53% 37.45% 55.03% - 71.41% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 7,836,249 8,245,685 7,923,138 7,620,943 7,585,506 7,877,005 7,586,151 2.17%
NOSH 1,978,850 1,978,473 1,978,904 1,978,489 1,978,741 1,978,202 1,978,703 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 30.54% 37.10% 34.97% 34.07% 34.67% 37.73% 41.81% -
ROE 6.42% 3.58% 13.79% 10.40% 7.11% 3.72% 16.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.20 40.27 157.95 117.55 78.64 39.22 150.72 -32.63%
EPS 25.41 14.94 55.23 40.05 27.26 14.80 63.02 -45.33%
DPS 15.00 0.00 50.00 15.00 15.00 0.00 45.00 -51.82%
NAPS 3.96 4.1677 4.0038 3.8519 3.8335 3.9819 3.8339 2.17%
Adjusted Per Share Value based on latest NOSH - 1,979,499
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.21 40.26 157.97 117.54 78.64 39.21 150.73 -32.63%
EPS 25.41 14.94 55.24 40.05 27.26 14.80 63.02 -45.33%
DPS 15.00 0.00 50.01 15.00 15.00 0.00 45.00 -51.82%
NAPS 3.9604 4.1673 4.0043 3.8516 3.8337 3.981 3.834 2.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 9.90 9.95 10.00 10.70 11.10 10.50 8.95 -
P/RPS 11.90 24.71 6.33 9.10 14.12 26.77 5.94 58.71%
P/EPS 38.96 66.60 18.11 26.72 40.72 70.95 14.20 95.62%
EY 2.57 1.50 5.52 3.74 2.46 1.41 7.04 -48.82%
DY 1.52 0.00 5.00 1.40 1.35 0.00 5.03 -54.87%
P/NAPS 2.50 2.39 2.50 2.78 2.90 2.64 2.33 4.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 14/08/08 21/05/08 14/02/08 14/11/07 15/08/07 23/05/07 -
Price 9.80 9.95 10.00 10.50 11.00 10.30 9.25 -
P/RPS 11.78 24.71 6.33 8.93 13.99 26.26 6.14 54.21%
P/EPS 38.57 66.60 18.11 26.22 40.35 69.59 14.68 90.07%
EY 2.59 1.50 5.52 3.81 2.48 1.44 6.81 -47.41%
DY 1.53 0.00 5.00 1.43 1.36 0.00 4.86 -53.62%
P/NAPS 2.47 2.39 2.50 2.73 2.87 2.59 2.41 1.64%

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