[PETGAS] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -74.22%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 6,445,423 4,862,587 3,312,313 1,674,945 6,160,176 4,527,305 2,962,504 67.66%
PBT 2,386,015 1,777,538 1,183,054 556,937 2,269,368 1,741,905 1,146,639 62.77%
Tax -484,976 -342,113 -238,790 -108,644 -510,900 -445,540 -293,567 39.61%
NP 1,901,039 1,435,425 944,264 448,293 1,758,468 1,296,365 853,072 70.36%
-
NP to SH 1,819,600 1,378,009 909,550 424,177 1,645,446 1,232,900 807,082 71.68%
-
Tax Rate 20.33% 19.25% 20.18% 19.51% 22.51% 25.58% 25.60% -
Total Cost 4,544,384 3,427,162 2,368,049 1,226,652 4,401,708 3,230,940 2,109,432 66.57%
-
Net Worth 13,555,105 13,477,736 13,325,177 13,143,925 13,148,080 13,115,233 12,980,679 2.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,424,687 989,366 633,194 316,597 1,424,687 989,366 633,194 71.45%
Div Payout % 78.30% 71.80% 69.62% 74.64% 86.58% 80.25% 78.45% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 13,555,105 13,477,736 13,325,177 13,143,925 13,148,080 13,115,233 12,980,679 2.92%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 29.49% 29.52% 28.51% 26.76% 28.55% 28.63% 28.80% -
ROE 13.42% 10.22% 6.83% 3.23% 12.51% 9.40% 6.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 325.74 245.74 167.40 84.65 311.32 228.80 149.72 67.66%
EPS 91.96 69.64 45.97 21.44 83.16 62.31 40.79 71.68%
DPS 72.00 50.00 32.00 16.00 72.00 50.00 32.00 71.45%
NAPS 6.8504 6.8113 6.7342 6.6426 6.6447 6.6281 6.5601 2.92%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 325.75 245.75 167.40 84.65 311.33 228.81 149.72 67.66%
EPS 91.96 69.64 45.97 21.44 83.16 62.31 40.79 71.68%
DPS 72.00 50.00 32.00 16.00 72.00 50.00 32.00 71.45%
NAPS 6.8507 6.8116 6.7345 6.6429 6.645 6.6284 6.5604 2.92%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 17.40 16.84 16.70 16.48 17.12 16.50 16.44 -
P/RPS 5.34 6.85 9.98 19.47 5.50 7.21 10.98 -38.07%
P/EPS 18.92 24.18 36.33 76.88 20.59 26.48 40.31 -39.52%
EY 5.28 4.14 2.75 1.30 4.86 3.78 2.48 65.26%
DY 4.14 2.97 1.92 0.97 4.21 3.03 1.95 64.96%
P/NAPS 2.54 2.47 2.48 2.48 2.58 2.49 2.51 0.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 20/11/23 25/08/23 22/05/23 16/02/23 14/11/22 26/08/22 -
Price 18.06 17.18 17.06 16.94 17.50 16.94 17.52 -
P/RPS 5.54 6.99 10.19 20.01 5.62 7.40 11.70 -39.16%
P/EPS 19.64 24.67 37.11 79.02 21.04 27.19 42.95 -40.56%
EY 5.09 4.05 2.69 1.27 4.75 3.68 2.33 68.12%
DY 3.99 2.91 1.88 0.94 4.11 2.95 1.83 67.90%
P/NAPS 2.64 2.52 2.53 2.55 2.63 2.56 2.67 -0.74%

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