[PETGAS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.59%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,455,955 3,319,234 2,184,960 1,101,313 4,391,716 3,280,112 2,156,619 62.00%
PBT 2,002,110 1,513,888 1,098,391 571,291 2,354,459 1,671,287 1,122,126 46.95%
Tax -16,240 61,042 169,347 -121,320 -512,379 -399,388 -268,859 -84.52%
NP 1,985,870 1,574,930 1,267,738 449,971 1,842,080 1,271,899 853,267 75.35%
-
NP to SH 1,987,452 1,572,959 1,267,983 449,936 1,843,186 1,271,899 853,267 75.44%
-
Tax Rate 0.81% -4.03% -15.42% 21.24% 21.76% 23.90% 23.96% -
Total Cost 2,470,085 1,744,304 917,222 651,342 2,549,636 2,008,213 1,303,352 52.96%
-
Net Worth 11,438,851 11,342,685 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 7.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,187,239 850,854 554,044 277,022 1,088,302 791,492 395,746 107.59%
Div Payout % 59.74% 54.09% 43.69% 61.57% 59.04% 62.23% 46.38% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 11,438,851 11,342,685 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 7.04%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 44.57% 47.45% 58.02% 40.86% 41.94% 38.78% 39.57% -
ROE 17.37% 13.87% 11.26% 4.20% 17.50% 12.29% 8.26% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 225.19 167.75 110.42 55.66 221.95 165.77 108.99 62.00%
EPS 100.44 79.49 64.08 22.74 93.15 64.28 43.12 75.44%
DPS 60.00 43.00 28.00 14.00 55.00 40.00 20.00 107.59%
NAPS 5.7809 5.7323 5.6889 5.4097 5.3235 5.2305 5.2179 7.04%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 225.20 167.75 110.43 55.66 221.96 165.78 108.99 62.01%
EPS 100.44 79.50 64.08 22.74 93.15 64.28 43.12 75.44%
DPS 60.00 43.00 28.00 14.00 55.00 40.00 20.00 107.59%
NAPS 5.7811 5.7325 5.6891 5.4099 5.3237 5.2307 5.2181 7.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 22.70 21.96 21.26 23.02 22.16 22.92 24.50 -
P/RPS 10.08 13.09 19.25 41.36 9.98 13.83 22.48 -41.33%
P/EPS 22.60 27.62 33.18 101.24 23.79 35.66 56.82 -45.82%
EY 4.42 3.62 3.01 0.99 4.20 2.80 1.76 84.44%
DY 2.64 1.96 1.32 0.61 2.48 1.75 0.82 117.57%
P/NAPS 3.93 3.83 3.74 4.26 4.16 4.38 4.70 -11.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/10/15 04/08/15 12/05/15 17/02/15 04/11/14 08/08/14 -
Price 22.40 22.98 22.46 22.20 22.38 21.80 21.08 -
P/RPS 9.95 13.70 20.34 39.89 10.08 13.15 19.34 -35.71%
P/EPS 22.30 28.91 35.05 97.63 24.03 33.91 48.88 -40.65%
EY 4.48 3.46 2.85 1.02 4.16 2.95 2.05 68.16%
DY 2.68 1.87 1.25 0.63 2.46 1.83 0.95 99.27%
P/NAPS 3.87 4.01 3.95 4.10 4.20 4.17 4.04 -2.81%

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