[PETGAS] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 16.08%
YoY- 41.42%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 549,061 576,024 570,250 540,350 517,168 499,638 470,615 10.83%
PBT 138,743 212,759 221,420 206,166 158,410 166,729 132,892 2.91%
Tax 46,213 -33,395 -34,754 -58,500 -31,200 -52,900 10,500 168.80%
NP 184,956 179,364 186,666 147,666 127,210 113,829 143,392 18.51%
-
NP to SH 184,956 179,364 186,666 147,666 127,210 113,829 143,392 18.51%
-
Tax Rate -33.31% 15.70% 15.70% 28.38% 19.70% 31.73% -7.90% -
Total Cost 364,105 396,660 383,584 392,684 389,958 385,809 327,223 7.38%
-
Net Worth 6,180,695 5,939,368 6,762,242 6,724,543 6,390,175 6,399,763 6,323,786 -1.51%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 197,978 197,859 - 197,838 - 199,155 -
Div Payout % - 110.38% 106.00% - 155.52% - 138.89% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,180,695 5,939,368 6,762,242 6,724,543 6,390,175 6,399,763 6,323,786 -1.51%
NOSH 1,978,138 1,979,789 1,978,594 1,979,436 1,978,382 1,979,634 1,991,555 -0.45%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 33.69% 31.14% 32.73% 27.33% 24.60% 22.78% 30.47% -
ROE 2.99% 3.02% 2.76% 2.20% 1.99% 1.78% 2.27% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 27.76 29.10 28.82 27.30 26.14 25.24 23.63 11.34%
EPS 9.35 9.06 9.43 7.46 6.43 5.75 7.20 19.04%
DPS 0.00 10.00 10.00 0.00 10.00 0.00 10.00 -
NAPS 3.1245 3.00 3.4177 3.3972 3.23 3.2328 3.1753 -1.07%
Adjusted Per Share Value based on latest NOSH - 1,979,436
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 27.75 29.11 28.82 27.31 26.14 25.25 23.78 10.85%
EPS 9.35 9.06 9.43 7.46 6.43 5.75 7.25 18.49%
DPS 0.00 10.01 10.00 0.00 10.00 0.00 10.07 -
NAPS 3.1237 3.0017 3.4176 3.3986 3.2296 3.2344 3.196 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 7.25 6.85 5.95 6.65 7.00 7.50 5.80 -
P/RPS 26.12 23.54 20.64 24.36 26.78 29.72 24.54 4.25%
P/EPS 77.54 75.61 63.07 89.14 108.86 130.43 80.56 -2.51%
EY 1.29 1.32 1.59 1.12 0.92 0.77 1.24 2.67%
DY 0.00 1.46 1.68 0.00 1.43 0.00 1.72 -
P/NAPS 2.32 2.28 1.74 1.96 2.17 2.32 1.83 17.15%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 10/04/02 09/11/01 -
Price 7.05 7.25 6.00 6.35 6.85 6.90 5.40 -
P/RPS 25.40 24.92 20.82 23.26 26.20 27.34 22.85 7.31%
P/EPS 75.40 80.02 63.60 85.12 106.53 120.00 75.00 0.35%
EY 1.33 1.25 1.57 1.17 0.94 0.83 1.33 0.00%
DY 0.00 1.38 1.67 0.00 1.46 0.00 1.85 -
P/NAPS 2.26 2.42 1.76 1.87 2.12 2.13 1.70 20.92%

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