[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- 51.92%
YoY- 58.56%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,843,877 916,553 3,524,952 2,633,762 1,741,075 872,645 3,221,843 -31.04%
PBT 968,386 510,601 1,900,255 1,549,496 1,018,686 513,213 1,243,803 -15.35%
Tax -231,572 -123,877 -461,206 -377,010 -246,919 -130,474 -303,114 -16.41%
NP 736,814 386,724 1,439,049 1,172,486 771,767 382,739 940,689 -15.01%
-
NP to SH 736,919 386,737 1,439,251 1,172,593 771,856 382,787 940,896 -15.02%
-
Tax Rate 23.91% 24.26% 24.27% 24.33% 24.24% 25.42% 24.37% -
Total Cost 1,107,063 529,829 2,085,903 1,461,276 969,308 489,906 2,281,154 -38.21%
-
Net Worth 8,510,582 8,854,575 8,465,344 8,199,049 8,094,694 8,396,388 8,015,919 4.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 296,825 - 989,311 296,808 296,791 - 989,375 -55.15%
Div Payout % 40.28% - 68.74% 25.31% 38.45% - 105.15% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 8,510,582 8,854,575 8,465,344 8,199,049 8,094,694 8,396,388 8,015,919 4.06%
NOSH 1,978,837 1,979,206 1,978,623 1,978,726 1,978,610 1,978,227 1,978,750 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 39.96% 42.19% 40.82% 44.52% 44.33% 43.86% 29.20% -
ROE 8.66% 4.37% 17.00% 14.30% 9.54% 4.56% 11.74% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.18 46.31 178.15 133.10 87.99 44.11 162.82 -31.04%
EPS 37.24 19.54 72.74 59.26 39.01 19.35 47.55 -15.02%
DPS 15.00 0.00 50.00 15.00 15.00 0.00 50.00 -55.15%
NAPS 4.3008 4.4738 4.2784 4.1436 4.0911 4.2444 4.051 4.06%
Adjusted Per Share Value based on latest NOSH - 1,978,948
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.18 46.32 178.14 133.10 87.99 44.10 162.82 -31.04%
EPS 37.24 19.54 72.74 59.26 39.01 19.35 47.55 -15.02%
DPS 15.00 0.00 50.00 15.00 15.00 0.00 50.00 -55.15%
NAPS 4.301 4.4749 4.2782 4.1436 4.0908 4.2433 4.051 4.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 12.98 13.22 11.44 11.10 10.90 9.89 9.80 -
P/RPS 13.93 28.55 6.42 8.34 12.39 22.42 6.02 74.85%
P/EPS 34.85 67.66 15.73 18.73 27.94 51.11 20.61 41.88%
EY 2.87 1.48 6.36 5.34 3.58 1.96 4.85 -29.49%
DY 1.16 0.00 4.37 1.35 1.38 0.00 5.10 -62.70%
P/NAPS 3.02 2.95 2.67 2.68 2.66 2.33 2.42 15.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 17/08/11 11/05/11 22/02/11 30/11/10 27/08/10 11/05/10 -
Price 13.26 13.54 11.22 11.22 11.14 10.40 9.88 -
P/RPS 14.23 29.24 6.30 8.43 12.66 23.58 6.07 76.38%
P/EPS 35.61 69.29 15.42 18.93 28.56 53.75 20.78 43.15%
EY 2.81 1.44 6.48 5.28 3.50 1.86 4.81 -30.09%
DY 1.13 0.00 4.46 1.34 1.35 0.00 5.06 -63.15%
P/NAPS 3.08 3.03 2.62 2.71 2.72 2.45 2.44 16.78%

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