[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 36.54%

YoY- -12.5%

Quarter Report

Quarterly Report for the Fourth Quarter ended 31 December 2016.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	3,505,868	2,342,660	1,169,148	4,561,280	3,407,337	2,249,538	1,130,593	112.50%
YoY %	49.65%	100.37%	-74.37%	33.87%	51.47%	98.97%	-	-
Horiz. %	310.09%	207.21%	103.41%	403.44%	301.38%	198.97%	100.00%	-
PBT	1,646,819	1,114,178	577,047	2,106,769	1,622,777	1,076,482	578,718	100.68%
YoY %	47.81%	93.08%	-72.61%	29.82%	50.75%	86.01%	-	-
Horiz. %	284.56%	192.53%	99.71%	364.04%	280.41%	186.01%	100.00%	-
Tax	-340,328	-225,087	-113,886	-370,468	-349,947	-225,769	-131,446	88.44%
YoY %	-51.20%	-97.64%	69.26%	-5.86%	-55.00%	-71.76%	-	-
Horiz. %	258.91%	171.24%	86.64%	281.84%	266.23%	171.76%	100.00%	-
NP	1,306,491	889,091	463,161	1,736,301	1,272,830	850,713	447,272	104.20%
YoY %	46.95%	91.96%	-73.32%	36.41%	49.62%	90.20%	-	-
Horiz. %	292.10%	198.78%	103.55%	388.20%	284.58%	190.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,305,987	888,560	463,235	1,739,052	1,273,632	850,923	447,168	104.18%
YoY %	46.98%	91.82%	-73.36%	36.54%	49.68%	90.29%	-	-
Horiz. %	292.06%	198.71%	103.59%	388.90%	284.82%	190.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	20.20%	19.74%	17.58%	21.56%	20.97%	22.71%	-
YoY %	2.33%	2.33%	12.29%	-18.46%	2.81%	-7.66%	-	-
Horiz. %	91.02%	88.95%	86.92%	77.41%	94.94%	92.34%	100.00%	-
Total Cost	2,199,377	1,453,569	705,987	2,824,979	2,134,507	1,398,825	683,321	117.84%
YoY %	51.31%	105.89%	-75.01%	32.35%	52.59%	104.71%	-	-
Horiz. %	321.87%	212.72%	103.32%	413.42%	312.37%	204.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,319,783	12,205,610	12,060,965	11,966,777	11,843,502	11,715,280	11,600,316	4.08%
YoY %	0.94%	1.20%	0.79%	1.04%	1.09%	0.99%	-	-
Horiz. %	106.20%	105.22%	103.97%	103.16%	102.10%	100.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	989,366	613,406	296,809	1,226,813	890,429	554,044	277,022	133.46%
YoY %	61.29%	106.67%	-75.81%	37.78%	60.71%	100.00%	-	-
Horiz. %	357.14%	221.43%	107.14%	442.86%	321.43%	200.00%	100.00%	-
Div Payout %	75.76%	69.03%	64.07%	70.54%	69.91%	65.11%	61.95%	-
YoY %	9.75%	7.74%	-9.17%	0.90%	7.37%	5.10%	-	-
Horiz. %	122.29%	111.43%	103.42%	113.87%	112.85%	105.10%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	12,319,783	12,205,610	12,060,965	11,966,777	11,843,502	11,715,280	11,600,316	4.08%
YoY %	0.94%	1.20%	0.79%	1.04%	1.09%	0.99%	-	-
Horiz. %	106.20%	105.22%	103.97%	103.16%	102.10%	100.99%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	37.27%	37.95%	39.62%	38.07%	37.36%	37.82%	39.56%	-
YoY %	-1.79%	-4.22%	4.07%	1.90%	-1.22%	-4.40%	-	-
Horiz. %	94.21%	95.93%	100.15%	96.23%	94.44%	95.60%	100.00%	-
ROE	10.60%	7.28%	3.84%	14.53%	10.75%	7.26%	3.85%	-
YoY %	45.60%	89.58%	-73.57%	35.16%	48.07%	88.57%	-	-
Horiz. %	275.32%	189.09%	99.74%	377.40%	279.22%	188.57%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	177.18	118.39	59.09	230.52	172.20	113.69	57.14	112.49%
YoY %	49.66%	100.36%	-74.37%	33.87%	51.46%	98.97%	-	-
Horiz. %	310.08%	207.19%	103.41%	403.43%	301.37%	198.97%	100.00%	-
EPS	66.00	44.91	23.41	87.89	64.37	43.00	22.60	104.17%
YoY %	46.96%	91.84%	-73.36%	36.54%	49.70%	90.27%	-	-
Horiz. %	292.04%	198.72%	103.58%	388.89%	284.82%	190.27%	100.00%	-
DPS	50.00	31.00	15.00	62.00	45.00	28.00	14.00	133.46%
YoY %	61.29%	106.67%	-75.81%	37.78%	60.71%	100.00%	-	-
Horiz. %	357.14%	221.43%	107.14%	442.86%	321.43%	200.00%	100.00%	-
NAPS	6.2261	6.1684	6.0953	6.0477	5.9854	5.9206	5.8625	4.08%
YoY %	0.94%	1.20%	0.79%	1.04%	1.09%	0.99%	-	-
Horiz. %	106.20%	105.22%	103.97%	103.16%	102.10%	100.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	177.18	118.40	59.09	230.52	172.21	113.69	57.14	112.49%
YoY %	49.65%	100.37%	-74.37%	33.86%	51.47%	98.97%	-	-
Horiz. %	310.08%	207.21%	103.41%	403.43%	301.38%	198.97%	100.00%	-
EPS	66.00	44.91	23.41	87.89	64.37	43.01	22.60	104.17%
YoY %	46.96%	91.84%	-73.36%	36.54%	49.66%	90.31%	-	-
Horiz. %	292.04%	198.72%	103.58%	388.89%	284.82%	190.31%	100.00%	-
DPS	50.00	31.00	15.00	62.00	45.00	28.00	14.00	133.46%
YoY %	61.29%	106.67%	-75.81%	37.78%	60.71%	100.00%	-	-
Horiz. %	357.14%	221.43%	107.14%	442.86%	321.43%	200.00%	100.00%	-
NAPS	6.2264	6.1687	6.0956	6.048	5.9857	5.9208	5.8627	4.09%
YoY %	0.94%	1.20%	0.79%	1.04%	1.10%	0.99%	-	-
Horiz. %	106.20%	105.22%	103.97%	103.16%	102.10%	100.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	17.90	18.54	19.76	21.30	21.84	22.00	22.00	-
P/RPS	10.10	15.66	33.44	9.24	12.68	19.35	38.50	-58.98%
YoY %	-35.50%	-53.17%	261.90%	-27.13%	-34.47%	-49.74%	-	-
Horiz. %	26.23%	40.68%	86.86%	24.00%	32.94%	50.26%	100.00%	-
P/EPS	27.12	41.29	84.41	24.24	33.93	51.16	97.35	-57.31%
YoY %	-34.32%	-51.08%	248.23%	-28.56%	-33.68%	-47.45%	-	-
Horiz. %	27.86%	42.41%	86.71%	24.90%	34.85%	52.55%	100.00%	-
EY	3.69	2.42	1.18	4.13	2.95	1.95	1.03	133.94%
YoY %	52.48%	105.08%	-71.43%	40.00%	51.28%	89.32%	-	-
Horiz. %	358.25%	234.95%	114.56%	400.97%	286.41%	189.32%	100.00%	-
DY	2.79	1.67	0.76	2.91	2.06	1.27	0.64	166.62%
YoY %	67.07%	119.74%	-73.88%	41.26%	62.20%	98.44%	-	-
Horiz. %	435.94%	260.94%	118.75%	454.69%	321.88%	198.44%	100.00%	-
P/NAPS	2.87	3.01	3.24	3.52	3.65	3.72	3.75	-16.31%
YoY %	-4.65%	-7.10%	-7.95%	-3.56%	-1.88%	-0.80%	-	-
Horiz. %	76.53%	80.27%	86.40%	93.87%	97.33%	99.20%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	10/11/17	15/08/17	15/05/17	23/02/17	02/11/16	09/08/16	09/05/16	-
Price	17.80	18.82	18.58	20.58	22.08	22.16	20.90	-
P/RPS	10.05	15.90	31.45	8.93	12.82	19.49	36.58	-57.70%
YoY %	-36.79%	-49.44%	252.18%	-30.34%	-34.22%	-46.72%	-	-
Horiz. %	27.47%	43.47%	85.98%	24.41%	35.05%	53.28%	100.00%	-
P/EPS	26.97	41.91	79.37	23.42	34.30	51.53	92.48	-55.99%
YoY %	-35.65%	-47.20%	238.90%	-31.72%	-33.44%	-44.28%	-	-
Horiz. %	29.16%	45.32%	85.82%	25.32%	37.09%	55.72%	100.00%	-
EY	3.71	2.39	1.26	4.27	2.92	1.94	1.08	127.49%
YoY %	55.23%	89.68%	-70.49%	46.23%	50.52%	79.63%	-	-
Horiz. %	343.52%	221.30%	116.67%	395.37%	270.37%	179.63%	100.00%	-
DY	2.81	1.65	0.81	3.01	2.04	1.26	0.67	159.84%
YoY %	70.30%	103.70%	-73.09%	47.55%	61.90%	88.06%	-	-
Horiz. %	419.40%	246.27%	120.90%	449.25%	304.48%	188.06%	100.00%	-
P/NAPS	2.86	3.05	3.05	3.40	3.69	3.74	3.57	-13.73%
YoY %	-6.23%	0.00%	-10.29%	-7.86%	-1.34%	4.76%	-	-
Horiz. %	80.11%	85.43%	85.43%	95.24%	103.36%	104.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos