[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.3%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,085,871 2,747,810 1,367,590 5,498,074 4,110,865 2,709,026 1,350,766 109.01%
PBT 1,874,613 1,321,320 670,031 2,351,896 1,904,572 1,269,823 636,985 105.22%
Tax -383,495 -275,713 -139,257 -443,715 -338,787 -227,395 -131,633 103.85%
NP 1,491,118 1,045,607 530,774 1,908,181 1,565,785 1,042,428 505,352 105.58%
-
NP to SH 1,449,947 1,018,358 515,461 1,810,259 1,492,357 992,550 483,224 107.89%
-
Tax Rate 20.46% 20.87% 20.78% 18.87% 17.79% 17.91% 20.67% -
Total Cost 2,594,753 1,702,203 836,816 3,589,893 2,545,080 1,666,598 845,414 111.05%
-
Net Worth 13,286,394 13,166,680 12,988,000 12,971,775 13,023,420 12,839,398 12,650,429 3.32%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 989,366 633,194 316,597 1,424,687 989,366 633,194 316,597 113.59%
Div Payout % 68.23% 62.18% 61.42% 78.70% 66.30% 63.79% 65.52% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 13,286,394 13,166,680 12,988,000 12,971,775 13,023,420 12,839,398 12,650,429 3.32%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 36.49% 38.05% 38.81% 34.71% 38.09% 38.48% 37.41% -
ROE 10.91% 7.73% 3.97% 13.96% 11.46% 7.73% 3.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 206.49 138.87 69.11 277.86 207.75 136.91 68.26 109.02%
EPS 73.28 51.47 26.05 91.49 75.42 50.16 24.42 107.90%
DPS 50.00 32.00 16.00 72.00 50.00 32.00 16.00 113.59%
NAPS 6.7146 6.6541 6.5638 6.5556 6.5817 6.4887 6.3932 3.32%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 206.50 138.87 69.12 277.87 207.76 136.91 68.27 109.01%
EPS 73.28 51.47 26.05 91.49 75.42 50.16 24.42 107.90%
DPS 50.00 32.00 16.00 72.00 50.00 32.00 16.00 113.59%
NAPS 6.7149 6.6544 6.5641 6.5559 6.582 6.489 6.3935 3.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 16.38 17.36 17.62 19.20 18.90 17.30 17.84 -
P/RPS 7.93 12.50 25.49 6.91 9.10 12.64 26.13 -54.80%
P/EPS 22.35 33.73 67.64 20.99 25.06 34.49 73.05 -54.56%
EY 4.47 2.96 1.48 4.76 3.99 2.90 1.37 119.82%
DY 3.05 1.84 0.91 3.75 2.65 1.85 0.90 125.44%
P/NAPS 2.44 2.61 2.68 2.93 2.87 2.67 2.79 -8.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 27/08/19 28/05/19 18/02/19 30/11/18 15/08/18 17/05/18 -
Price 16.70 15.02 16.34 18.12 18.94 18.66 17.84 -
P/RPS 8.09 10.82 23.64 6.52 9.12 13.63 26.13 -54.20%
P/EPS 22.79 29.18 62.73 19.81 25.11 37.20 73.05 -53.96%
EY 4.39 3.43 1.59 5.05 3.98 2.69 1.37 117.19%
DY 2.99 2.13 0.98 3.97 2.64 1.71 0.90 122.48%
P/NAPS 2.49 2.26 2.49 2.76 2.88 2.88 2.79 -7.29%

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