[PETGAS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 29.46%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,527,305 2,962,504 1,457,905 5,648,602 4,151,721 2,723,928 1,340,010 124.99%
PBT 1,741,905 1,146,639 588,304 2,641,672 2,017,436 1,247,371 670,500 88.87%
Tax -445,540 -293,567 -150,730 -530,268 -394,522 -243,469 -130,495 126.57%
NP 1,296,365 853,072 437,574 2,111,404 1,622,914 1,003,902 540,005 79.19%
-
NP to SH 1,232,900 807,082 410,579 1,988,940 1,536,309 955,468 516,399 78.53%
-
Tax Rate 25.58% 25.60% 25.62% 20.07% 19.56% 19.52% 19.46% -
Total Cost 3,230,940 2,109,432 1,020,331 3,537,198 2,528,807 1,720,026 800,005 153.38%
-
Net Worth 13,115,233 12,980,679 12,879,566 13,098,612 13,022,034 12,746,793 12,629,059 2.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 989,366 633,194 316,597 1,622,560 989,366 633,194 316,597 113.59%
Div Payout % 80.25% 78.45% 77.11% 81.58% 64.40% 66.27% 61.31% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 13,115,233 12,980,679 12,879,566 13,098,612 13,022,034 12,746,793 12,629,059 2.54%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.63% 28.80% 30.01% 37.38% 39.09% 36.85% 40.30% -
ROE 9.40% 6.22% 3.19% 15.18% 11.80% 7.50% 4.09% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 228.80 149.72 73.68 285.47 209.82 137.66 67.72 124.99%
EPS 62.31 40.79 20.75 100.52 77.64 48.29 26.10 78.53%
DPS 50.00 32.00 16.00 82.00 50.00 32.00 16.00 113.59%
NAPS 6.6281 6.5601 6.509 6.6197 6.581 6.4419 6.3824 2.54%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 228.81 149.72 73.68 285.48 209.83 137.67 67.72 125.00%
EPS 62.31 40.79 20.75 100.52 77.64 48.29 26.10 78.53%
DPS 50.00 32.00 16.00 82.00 50.00 32.00 16.00 113.59%
NAPS 6.6284 6.5604 6.5093 6.62 6.5813 6.4422 6.3827 2.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 16.50 16.44 16.66 18.00 16.82 15.50 16.00 -
P/RPS 7.21 10.98 22.61 6.31 8.02 11.26 23.63 -54.64%
P/EPS 26.48 40.31 80.29 17.91 21.66 32.10 61.31 -42.83%
EY 3.78 2.48 1.25 5.58 4.62 3.12 1.63 75.11%
DY 3.03 1.95 0.96 4.56 2.97 2.06 1.00 109.25%
P/NAPS 2.49 2.51 2.56 2.72 2.56 2.41 2.51 -0.53%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 14/11/22 26/08/22 19/05/22 22/02/22 22/11/21 23/08/21 25/05/21 -
Price 16.94 17.52 17.36 17.10 16.40 15.96 15.94 -
P/RPS 7.40 11.70 23.56 5.99 7.82 11.59 23.54 -53.73%
P/EPS 27.19 42.95 83.66 17.01 21.12 33.05 61.08 -41.67%
EY 3.68 2.33 1.20 5.88 4.73 3.03 1.64 71.31%
DY 2.95 1.83 0.92 4.80 3.05 2.01 1.00 105.55%
P/NAPS 2.56 2.67 2.67 2.58 2.49 2.48 2.50 1.59%

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