[PETGAS] QoQ Quarter Result on 30-Jun-2011

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011
Profit Trend
QoQ- 45.03%
YoY- 1.03%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 914,802 921,247 927,324 916,553 891,190 892,687 868,430 3.52%
PBT 446,762 464,604 457,787 510,601 350,759 530,810 505,473 -7.89%
Tax -113,306 -120,626 -107,696 -123,877 -84,196 -130,091 -116,445 -1.80%
NP 333,456 343,978 350,091 386,724 266,563 400,719 389,028 -9.75%
-
NP to SH 333,456 344,095 350,183 386,737 266,658 400,737 389,069 -9.76%
-
Tax Rate 25.36% 25.96% 23.53% 24.26% 24.00% 24.51% 23.04% -
Total Cost 581,346 577,269 577,233 529,829 624,627 491,968 479,402 13.70%
-
Net Worth 8,890,838 8,557,422 8,508,852 8,854,575 8,463,424 8,199,969 8,096,237 6.43%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 494,683 296,765 - 692,361 - 296,848 -
Div Payout % - 143.76% 84.75% - 259.64% - 76.30% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 8,890,838 8,557,422 8,508,852 8,854,575 8,463,424 8,199,969 8,096,237 6.43%
NOSH 1,978,732 1,978,732 1,978,434 1,979,206 1,978,175 1,978,948 1,978,987 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 36.45% 37.34% 37.75% 42.19% 29.91% 44.89% 44.80% -
ROE 3.75% 4.02% 4.12% 4.37% 3.15% 4.89% 4.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.23 46.56 46.87 46.31 45.05 45.11 43.88 3.53%
EPS 16.85 17.39 17.70 19.54 13.48 20.25 19.66 -9.76%
DPS 0.00 25.00 15.00 0.00 35.00 0.00 15.00 -
NAPS 4.4932 4.3247 4.3008 4.4738 4.2784 4.1436 4.0911 6.44%
Adjusted Per Share Value based on latest NOSH - 1,979,206
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.23 46.56 46.86 46.32 45.04 45.11 43.89 3.52%
EPS 16.85 17.39 17.70 19.54 13.48 20.25 19.66 -9.76%
DPS 0.00 25.00 15.00 0.00 34.99 0.00 15.00 -
NAPS 4.4932 4.3247 4.3002 4.4749 4.2772 4.1441 4.0916 6.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 16.84 15.20 12.98 13.22 11.44 11.10 10.90 -
P/RPS 36.43 32.65 27.69 28.55 25.39 24.61 24.84 29.05%
P/EPS 99.93 87.41 73.33 67.66 84.87 54.81 55.44 48.05%
EY 1.00 1.14 1.36 1.48 1.18 1.82 1.80 -32.39%
DY 0.00 1.64 1.16 0.00 3.06 0.00 1.38 -
P/NAPS 3.75 3.51 3.02 2.95 2.67 2.68 2.66 25.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 22/02/12 24/11/11 17/08/11 11/05/11 22/02/11 30/11/10 -
Price 16.98 16.50 13.26 13.54 11.22 11.22 11.14 -
P/RPS 36.73 35.44 28.29 29.24 24.91 24.87 25.39 27.88%
P/EPS 100.76 94.88 74.92 69.29 83.23 55.41 56.66 46.73%
EY 0.99 1.05 1.33 1.44 1.20 1.80 1.76 -31.83%
DY 0.00 1.52 1.13 0.00 3.12 0.00 1.35 -
P/NAPS 3.78 3.82 3.08 3.03 2.62 2.71 2.72 24.50%

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