[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.58%
YoY- 29.98%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,864,070 1,841,210 910,443 3,576,771 2,667,765 1,802,165 914,802 113.86%
PBT 1,425,017 953,948 485,889 1,851,286 1,442,585 1,024,959 446,762 116.53%
Tax 260,149 351,415 -125,462 -446,409 -332,601 -232,637 -113,306 -
NP 1,685,166 1,305,363 360,427 1,404,877 1,109,984 792,322 333,456 194.19%
-
NP to SH 1,685,183 1,305,377 360,438 1,405,049 1,109,984 792,322 333,456 194.20%
-
Tax Rate -18.26% -36.84% 25.82% 24.11% 23.06% 22.70% 25.36% -
Total Cost 1,178,904 535,847 550,016 2,171,894 1,557,781 1,009,843 581,346 60.14%
-
Net Worth 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 7.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 296,809 - 989,366 - 296,809 - -
Div Payout % - 22.74% - 70.42% - 37.46% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 7.20%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 58.84% 70.90% 39.59% 39.28% 41.61% 43.97% 36.45% -
ROE 17.07% 13.34% 3.78% 15.33% 12.51% 8.95% 3.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.74 93.05 46.01 180.76 134.82 91.08 46.23 113.86%
EPS 85.16 65.97 18.22 71.01 56.10 40.04 16.85 194.21%
DPS 0.00 15.00 0.00 50.00 0.00 15.00 0.00 -
NAPS 4.9879 4.9452 4.8162 4.633 4.4856 4.4751 4.4932 7.20%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.75 93.05 46.01 180.77 134.83 91.08 46.23 113.87%
EPS 85.17 65.97 18.22 71.01 56.10 40.04 16.85 194.23%
DPS 0.00 15.00 0.00 50.00 0.00 15.00 0.00 -
NAPS 4.9881 4.9454 4.8164 4.6332 4.4858 4.4753 4.4934 7.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 22.00 20.90 19.00 19.52 19.00 18.00 16.84 -
P/RPS 15.20 22.46 41.29 10.80 14.09 19.76 36.43 -44.13%
P/EPS 25.83 31.68 104.31 27.49 33.87 44.95 99.93 -59.38%
EY 3.87 3.16 0.96 3.64 2.95 2.22 1.00 146.29%
DY 0.00 0.72 0.00 2.56 0.00 0.83 0.00 -
P/NAPS 4.41 4.23 3.95 4.21 4.24 4.02 3.75 11.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 22/08/13 10/05/13 21/02/13 23/11/12 15/08/12 09/05/12 -
Price 24.52 20.08 20.40 18.22 18.90 19.92 16.98 -
P/RPS 16.94 21.58 44.34 10.08 14.02 21.87 36.73 -40.27%
P/EPS 28.79 30.44 111.99 25.66 33.69 49.75 100.76 -56.58%
EY 3.47 3.29 0.89 3.90 2.97 2.01 0.99 130.56%
DY 0.00 0.75 0.00 2.74 0.00 0.75 0.00 -
P/NAPS 4.92 4.06 4.24 3.93 4.21 4.45 3.78 19.19%

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