[PETGAS] QoQ Quarter Result on 30-Jun-2010

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- 90.07%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 891,190 892,687 868,430 872,645 802,211 810,886 823,188 5.43%
PBT 350,759 530,810 505,473 513,213 277,498 343,273 268,716 19.45%
Tax -84,196 -130,091 -116,445 -130,474 -75,410 -77,373 -64,704 19.20%
NP 266,563 400,719 389,028 382,739 202,088 265,900 204,012 19.53%
-
NP to SH 266,658 400,737 389,069 382,787 201,392 266,474 204,090 19.53%
-
Tax Rate 24.00% 24.51% 23.04% 25.42% 27.17% 22.54% 24.08% -
Total Cost 624,627 491,968 479,402 489,906 600,123 544,986 619,176 0.58%
-
Net Worth 8,463,424 8,199,969 8,096,237 8,396,388 8,014,135 7,812,613 7,848,062 5.16%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 692,361 - 296,848 - 692,408 - 296,930 75.93%
Div Payout % 259.64% - 76.30% - 343.81% - 145.49% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 8,463,424 8,199,969 8,096,237 8,396,388 8,014,135 7,812,613 7,848,062 5.16%
NOSH 1,978,175 1,978,948 1,978,987 1,978,227 1,978,310 1,978,277 1,979,534 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.91% 44.89% 44.80% 43.86% 25.19% 32.79% 24.78% -
ROE 3.15% 4.89% 4.81% 4.56% 2.51% 3.41% 2.60% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.05 45.11 43.88 44.11 40.55 40.99 41.58 5.49%
EPS 13.48 20.25 19.66 19.35 10.18 13.47 10.31 19.58%
DPS 35.00 0.00 15.00 0.00 35.00 0.00 15.00 76.01%
NAPS 4.2784 4.1436 4.0911 4.2444 4.051 3.9492 3.9646 5.21%
Adjusted Per Share Value based on latest NOSH - 1,978,227
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.04 45.12 43.89 44.10 40.54 40.98 41.60 5.44%
EPS 13.48 20.25 19.66 19.35 10.18 13.47 10.31 19.58%
DPS 34.99 0.00 15.00 0.00 34.99 0.00 15.01 75.90%
NAPS 4.2774 4.1442 4.0918 4.2435 4.0503 3.9485 3.9664 5.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 11.44 11.10 10.90 9.89 9.80 9.87 9.73 -
P/RPS 25.39 24.61 24.84 22.42 24.17 24.08 23.40 5.59%
P/EPS 84.87 54.81 55.44 51.11 96.27 73.27 94.37 -6.83%
EY 1.18 1.82 1.80 1.96 1.04 1.36 1.06 7.41%
DY 3.06 0.00 1.38 0.00 3.57 0.00 1.54 58.11%
P/NAPS 2.67 2.68 2.66 2.33 2.42 2.50 2.45 5.90%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 22/02/11 30/11/10 27/08/10 11/05/10 18/02/10 20/11/09 -
Price 11.22 11.22 11.14 10.40 9.88 9.78 9.80 -
P/RPS 24.91 24.87 25.39 23.58 24.36 23.86 23.57 3.75%
P/EPS 83.23 55.41 56.66 53.75 97.05 72.61 95.05 -8.47%
EY 1.20 1.80 1.76 1.86 1.03 1.38 1.05 9.31%
DY 3.12 0.00 1.35 0.00 3.54 0.00 1.53 60.87%
P/NAPS 2.62 2.71 2.72 2.45 2.44 2.48 2.47 4.01%

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