[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 56.33%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,741,075 872,645 3,221,843 2,419,632 1,608,747 785,559 3,415,141 -36.15%
PBT 1,018,686 513,213 1,243,803 966,287 623,014 354,298 1,231,445 -11.86%
Tax -246,919 -130,474 -303,114 -227,686 -150,313 -85,610 -303,415 -12.82%
NP 771,767 382,739 940,689 738,601 472,701 268,688 928,030 -11.55%
-
NP to SH 771,856 382,787 940,896 739,504 473,031 268,940 928,692 -11.59%
-
Tax Rate 24.24% 25.42% 24.37% 23.56% 24.13% 24.16% 24.64% -
Total Cost 969,308 489,906 2,281,154 1,681,031 1,136,046 516,871 2,487,111 -46.61%
-
Net Worth 8,094,694 8,396,388 8,015,919 7,814,956 7,843,491 8,308,840 8,039,626 0.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 296,791 - 989,375 296,830 296,757 - 989,443 -55.15%
Div Payout % 38.45% - 105.15% 40.14% 62.74% - 106.54% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 8,094,694 8,396,388 8,015,919 7,814,956 7,843,491 8,308,840 8,039,626 0.45%
NOSH 1,978,610 1,978,227 1,978,750 1,978,870 1,978,381 1,978,955 1,978,887 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 44.33% 43.86% 29.20% 30.53% 29.38% 34.20% 27.17% -
ROE 9.54% 4.56% 11.74% 9.46% 6.03% 3.24% 11.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.99 44.11 162.82 122.27 81.32 39.70 172.58 -36.15%
EPS 39.01 19.35 47.55 37.37 23.91 13.59 46.93 -11.58%
DPS 15.00 0.00 50.00 15.00 15.00 0.00 50.00 -55.15%
NAPS 4.0911 4.2444 4.051 3.9492 3.9646 4.1986 4.0627 0.46%
Adjusted Per Share Value based on latest NOSH - 1,978,277
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.99 44.10 162.83 122.29 81.31 39.70 172.60 -36.15%
EPS 39.01 19.35 47.55 37.37 23.91 13.59 46.94 -11.59%
DPS 15.00 0.00 50.00 15.00 15.00 0.00 50.01 -55.15%
NAPS 4.091 4.2435 4.0512 3.9496 3.9641 4.1992 4.0632 0.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 10.90 9.89 9.80 9.87 9.73 9.80 9.70 -
P/RPS 12.39 22.42 6.02 8.07 11.97 24.69 5.62 69.30%
P/EPS 27.94 51.11 20.61 26.41 40.69 72.11 20.67 22.22%
EY 3.58 1.96 4.85 3.79 2.46 1.39 4.84 -18.19%
DY 1.38 0.00 5.10 1.52 1.54 0.00 5.15 -58.40%
P/NAPS 2.66 2.33 2.42 2.50 2.45 2.33 2.39 7.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 11/05/10 18/02/10 20/11/09 24/08/09 21/05/09 -
Price 11.14 10.40 9.88 9.78 9.80 9.79 9.50 -
P/RPS 12.66 23.58 6.07 8.00 12.05 24.66 5.50 74.24%
P/EPS 28.56 53.75 20.78 26.17 40.99 72.04 20.24 25.77%
EY 3.50 1.86 4.81 3.82 2.44 1.39 4.94 -20.50%
DY 1.35 0.00 5.06 1.53 1.53 0.00 5.26 -59.58%
P/NAPS 2.72 2.45 2.44 2.48 2.47 2.33 2.34 10.54%

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