[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 44.92%
YoY- -11.34%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,319,234 2,184,960 1,101,313 4,391,716 3,280,112 2,156,619 1,054,258 114.66%
PBT 1,513,888 1,098,391 571,291 2,354,459 1,671,287 1,122,126 543,206 97.91%
Tax 61,042 169,347 -121,320 -512,379 -399,388 -268,859 -125,202 -
NP 1,574,930 1,267,738 449,971 1,842,080 1,271,899 853,267 418,004 141.93%
-
NP to SH 1,572,959 1,267,983 449,936 1,843,186 1,271,899 853,267 418,004 141.73%
-
Tax Rate -4.03% -15.42% 21.24% 21.76% 23.90% 23.96% 23.05% -
Total Cost 1,744,304 917,222 651,342 2,549,636 2,008,213 1,303,352 636,254 95.76%
-
Net Worth 11,342,685 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 4.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 850,854 554,044 277,022 1,088,302 791,492 395,746 - -
Div Payout % 54.09% 43.69% 61.57% 59.04% 62.23% 46.38% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 11,342,685 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 4.06%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 47.45% 58.02% 40.86% 41.94% 38.78% 39.57% 39.65% -
ROE 13.87% 11.26% 4.20% 17.50% 12.29% 8.26% 3.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 167.75 110.42 55.66 221.95 165.77 108.99 53.28 114.66%
EPS 79.49 64.08 22.74 93.15 64.28 43.12 21.12 141.76%
DPS 43.00 28.00 14.00 55.00 40.00 20.00 0.00 -
NAPS 5.7323 5.6889 5.4097 5.3235 5.2305 5.2179 5.3991 4.06%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 167.75 110.43 55.66 221.96 165.78 108.99 53.28 114.66%
EPS 79.50 64.08 22.74 93.15 64.28 43.12 21.13 141.71%
DPS 43.00 28.00 14.00 55.00 40.00 20.00 0.00 -
NAPS 5.7325 5.6891 5.4099 5.3237 5.2307 5.2181 5.3993 4.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 21.96 21.26 23.02 22.16 22.92 24.50 23.80 -
P/RPS 13.09 19.25 41.36 9.98 13.83 22.48 44.67 -55.84%
P/EPS 27.62 33.18 101.24 23.79 35.66 56.82 112.66 -60.79%
EY 3.62 3.01 0.99 4.20 2.80 1.76 0.89 154.59%
DY 1.96 1.32 0.61 2.48 1.75 0.82 0.00 -
P/NAPS 3.83 3.74 4.26 4.16 4.38 4.70 4.41 -8.96%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/10/15 04/08/15 12/05/15 17/02/15 04/11/14 08/08/14 06/05/14 -
Price 22.98 22.46 22.20 22.38 21.80 21.08 23.36 -
P/RPS 13.70 20.34 39.89 10.08 13.15 19.34 43.84 -53.91%
P/EPS 28.91 35.05 97.63 24.03 33.91 48.88 110.58 -59.08%
EY 3.46 2.85 1.02 4.16 2.95 2.05 0.90 145.20%
DY 1.87 1.25 0.63 2.46 1.83 0.95 0.00 -
P/NAPS 4.01 3.95 4.10 4.20 4.17 4.04 4.33 -4.98%

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