[PETGAS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

11-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- 27.23%

YoY- 1.31%

Quarter Report

Interim Financial Report for the Qtr Ended 31 March 2010.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	2,633,762	1,741,075	872,645	3,221,843	2,419,632	1,608,747	785,559	123.51%
YoY %	51.27%	99.52%	-72.91%	33.15%	50.40%	104.79%	-	-
Horiz. %	335.27%	221.64%	111.09%	410.13%	308.01%	204.79%	100.00%	-
PBT	1,549,496	1,018,686	513,213	1,243,803	966,287	623,014	354,298	166.71%
YoY %	52.11%	98.49%	-58.74%	28.72%	55.10%	75.84%	-	-
Horiz. %	437.34%	287.52%	144.85%	351.06%	272.73%	175.84%	100.00%	-
Tax	-377,010	-246,919	-130,474	-303,114	-227,686	-150,313	-85,610	167.94%
YoY %	-52.69%	-89.25%	56.96%	-33.13%	-51.47%	-75.58%	-	-
Horiz. %	440.38%	288.42%	152.41%	354.06%	265.96%	175.58%	100.00%	-
NP	1,172,486	771,767	382,739	940,689	738,601	472,701	268,688	166.32%
YoY %	51.92%	101.64%	-59.31%	27.36%	56.25%	75.93%	-	-
Horiz. %	436.37%	287.24%	142.45%	350.10%	274.89%	175.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,172,593	771,856	382,787	940,896	739,504	473,031	268,940	166.17%
YoY %	51.92%	101.64%	-59.32%	27.23%	56.33%	75.89%	-	-
Horiz. %	436.01%	287.00%	142.33%	349.85%	274.97%	175.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	24.24%	25.42%	24.37%	23.56%	24.13%	24.16%	-
YoY %	0.37%	-4.64%	4.31%	3.44%	-2.36%	-0.12%	-	-
Horiz. %	100.70%	100.33%	105.22%	100.87%	97.52%	99.88%	100.00%	-
Total Cost	1,461,276	969,308	489,906	2,281,154	1,681,031	1,136,046	516,871	99.56%
YoY %	50.75%	97.86%	-78.52%	35.70%	47.97%	119.79%	-	-
Horiz. %	282.72%	187.53%	94.78%	441.34%	325.23%	219.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,199,049	8,094,694	8,396,388	8,015,919	7,814,956	7,843,491	8,308,840	-0.88%
YoY %	1.29%	-3.59%	4.75%	2.57%	-0.36%	-5.60%	-	-
Horiz. %	98.68%	97.42%	101.05%	96.47%	94.06%	94.40%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	296,808	296,791	-	989,375	296,830	296,757	-	-
YoY %	0.01%	0.00%	-	233.31%	0.02%	0.00%	-	-
Horiz. %	100.02%	100.01%	-	333.40%	100.02%	100.00%	-	-
Div Payout %	25.31%	38.45%	-	105.15%	40.14%	62.74%	-	-
YoY %	-34.17%	0.00%	-	161.96%	-36.02%	0.00%	-	-
Horiz. %	40.34%	61.28%	-	167.60%	63.98%	100.00%	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	8,199,049	8,094,694	8,396,388	8,015,919	7,814,956	7,843,491	8,308,840	-0.88%
YoY %	1.29%	-3.59%	4.75%	2.57%	-0.36%	-5.60%	-	-
Horiz. %	98.68%	97.42%	101.05%	96.47%	94.06%	94.40%	100.00%	-
NOSH	1,978,726	1,978,610	1,978,227	1,978,750	1,978,870	1,978,381	1,978,955	-0.00%
YoY %	0.01%	0.02%	-0.03%	-0.01%	0.02%	-0.03%	-	-
Horiz. %	99.99%	99.98%	99.96%	99.99%	100.00%	99.97%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	44.52%	44.33%	43.86%	29.20%	30.53%	29.38%	34.20%	-
YoY %	0.43%	1.07%	50.21%	-4.36%	3.91%	-14.09%	-	-
Horiz. %	130.18%	129.62%	128.25%	85.38%	89.27%	85.91%	100.00%	-
ROE	14.30%	9.54%	4.56%	11.74%	9.46%	6.03%	3.24%	-
YoY %	49.90%	109.21%	-61.16%	24.10%	56.88%	86.11%	-	-
Horiz. %	441.36%	294.44%	140.74%	362.35%	291.98%	186.11%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	133.10	87.99	44.11	162.82	122.27	81.32	39.70	123.51%
YoY %	51.27%	99.48%	-72.91%	33.16%	50.36%	104.84%	-	-
Horiz. %	335.26%	221.64%	111.11%	410.13%	307.98%	204.84%	100.00%	-
EPS	59.26	39.01	19.35	47.55	37.37	23.91	13.59	166.19%
YoY %	51.91%	101.60%	-59.31%	27.24%	56.29%	75.94%	-	-
Horiz. %	436.06%	287.05%	142.38%	349.89%	274.98%	175.94%	100.00%	-
DPS	15.00	15.00	0.00	50.00	15.00	15.00	0.00	-
YoY %	0.00%	0.00%	0.00%	233.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	333.33%	100.00%	100.00%	-	-
NAPS	4.1436	4.0911	4.2444	4.051	3.9492	3.9646	4.1986	-0.87%
YoY %	1.28%	-3.61%	4.77%	2.58%	-0.39%	-5.57%	-	-
Horiz. %	98.69%	97.44%	101.09%	96.48%	94.06%	94.43%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,310
RPS	133.11	87.99	44.10	162.83	122.29	81.31	39.70	123.52%
YoY %	51.28%	99.52%	-72.92%	33.15%	50.40%	104.81%	-	-
Horiz. %	335.29%	221.64%	111.08%	410.15%	308.04%	204.81%	100.00%	-
EPS	59.26	39.01	19.35	47.55	37.37	23.91	13.59	166.19%
YoY %	51.91%	101.60%	-59.31%	27.24%	56.29%	75.94%	-	-
Horiz. %	436.06%	287.05%	142.38%	349.89%	274.98%	175.94%	100.00%	-
DPS	15.00	15.00	0.00	50.00	15.00	15.00	0.00	-
YoY %	0.00%	0.00%	0.00%	233.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	333.33%	100.00%	100.00%	-	-
NAPS	4.1438	4.091	4.2435	4.0512	3.9496	3.9641	4.1992	-0.87%
YoY %	1.29%	-3.59%	4.75%	2.57%	-0.37%	-5.60%	-	-
Horiz. %	98.68%	97.42%	101.05%	96.48%	94.06%	94.40%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	11.10	10.90	9.89	9.80	9.87	9.73	9.80	-
P/RPS	8.34	12.39	22.42	6.02	8.07	11.97	24.69	-51.40%
YoY %	-32.69%	-44.74%	272.43%	-25.40%	-32.58%	-51.52%	-	-
Horiz. %	33.78%	50.18%	90.81%	24.38%	32.69%	48.48%	100.00%	-
P/EPS	18.73	27.94	51.11	20.61	26.41	40.69	72.11	-59.19%
YoY %	-32.96%	-45.33%	147.99%	-21.96%	-35.09%	-43.57%	-	-
Horiz. %	25.97%	38.75%	70.88%	28.58%	36.62%	56.43%	100.00%	-
EY	5.34	3.58	1.96	4.85	3.79	2.46	1.39	144.69%
YoY %	49.16%	82.65%	-59.59%	27.97%	54.07%	76.98%	-	-
Horiz. %	384.17%	257.55%	141.01%	348.92%	272.66%	176.98%	100.00%	-
DY	1.35	1.38	0.00	5.10	1.52	1.54	0.00	-
YoY %	-2.17%	0.00%	0.00%	235.53%	-1.30%	0.00%	-	-
Horiz. %	87.66%	89.61%	0.00%	331.17%	98.70%	100.00%	-	-
P/NAPS	2.68	2.66	2.33	2.42	2.50	2.45	2.33	9.75%
YoY %	0.75%	14.16%	-3.72%	-3.20%	2.04%	5.15%	-	-
Horiz. %	115.02%	114.16%	100.00%	103.86%	107.30%	105.15%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	30/11/10	27/08/10	11/05/10	18/02/10	20/11/09	24/08/09	-
Price	11.22	11.14	10.40	9.88	9.78	9.80	9.79	-
P/RPS	8.43	12.66	23.58	6.07	8.00	12.05	24.66	-51.01%
YoY %	-33.41%	-46.31%	288.47%	-24.12%	-33.61%	-51.14%	-	-
Horiz. %	34.18%	51.34%	95.62%	24.61%	32.44%	48.86%	100.00%	-
P/EPS	18.93	28.56	53.75	20.78	26.17	40.99	72.04	-58.87%
YoY %	-33.72%	-46.87%	158.66%	-20.60%	-36.16%	-43.10%	-	-
Horiz. %	26.28%	39.64%	74.61%	28.85%	36.33%	56.90%	100.00%	-
EY	5.28	3.50	1.86	4.81	3.82	2.44	1.39	142.86%
YoY %	50.86%	88.17%	-61.33%	25.92%	56.56%	75.54%	-	-
Horiz. %	379.86%	251.80%	133.81%	346.04%	274.82%	175.54%	100.00%	-
DY	1.34	1.35	0.00	5.06	1.53	1.53	0.00	-
YoY %	-0.74%	0.00%	0.00%	230.72%	0.00%	0.00%	-	-
Horiz. %	87.58%	88.24%	0.00%	330.72%	100.00%	100.00%	-	-
P/NAPS	2.71	2.72	2.45	2.44	2.48	2.47	2.33	10.56%
YoY %	-0.37%	11.02%	0.41%	-1.61%	0.40%	6.01%	-	-
Horiz. %	116.31%	116.74%	105.15%	104.72%	106.44%	106.01%	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