[PETGAS] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -24.11%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 872,645 802,211 810,886 823,188 785,559 935,871 832,871 3.16%
PBT 513,213 277,498 343,273 268,716 354,298 346,876 222,201 74.99%
Tax -130,474 -75,410 -77,373 -64,704 -85,610 -85,723 -58,145 71.65%
NP 382,739 202,088 265,900 204,012 268,688 261,153 164,056 76.17%
-
NP to SH 382,787 201,392 266,474 204,090 268,940 261,815 164,056 76.19%
-
Tax Rate 25.42% 27.17% 22.54% 24.08% 24.16% 24.71% 26.17% -
Total Cost 489,906 600,123 544,986 619,176 516,871 674,718 668,815 -18.78%
-
Net Worth 8,396,388 8,014,135 7,812,613 7,848,062 8,308,840 8,039,877 7,778,114 5.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 692,408 - 296,930 - 692,632 - -
Div Payout % - 343.81% - 145.49% - 264.55% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 8,396,388 8,014,135 7,812,613 7,848,062 8,308,840 8,039,877 7,778,114 5.24%
NOSH 1,978,227 1,978,310 1,978,277 1,979,534 1,978,955 1,978,949 1,978,962 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 43.86% 25.19% 32.79% 24.78% 34.20% 27.90% 19.70% -
ROE 4.56% 2.51% 3.41% 2.60% 3.24% 3.26% 2.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.11 40.55 40.99 41.58 39.70 47.29 42.09 3.18%
EPS 19.35 10.18 13.47 10.31 13.59 13.23 8.29 76.23%
DPS 0.00 35.00 0.00 15.00 0.00 35.00 0.00 -
NAPS 4.2444 4.051 3.9492 3.9646 4.1986 4.0627 3.9304 5.27%
Adjusted Per Share Value based on latest NOSH - 1,979,534
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.10 40.54 40.98 41.60 39.70 47.30 42.09 3.16%
EPS 19.35 10.18 13.47 10.31 13.59 13.23 8.29 76.23%
DPS 0.00 34.99 0.00 15.01 0.00 35.01 0.00 -
NAPS 4.2435 4.0503 3.9485 3.9664 4.1992 4.0633 3.931 5.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 9.89 9.80 9.87 9.73 9.80 9.70 9.80 -
P/RPS 22.42 24.17 24.08 23.40 24.69 20.51 23.29 -2.51%
P/EPS 51.11 96.27 73.27 94.37 72.11 73.32 118.21 -42.90%
EY 1.96 1.04 1.36 1.06 1.39 1.36 0.85 74.80%
DY 0.00 3.57 0.00 1.54 0.00 3.61 0.00 -
P/NAPS 2.33 2.42 2.50 2.45 2.33 2.39 2.49 -4.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 11/05/10 18/02/10 20/11/09 24/08/09 21/05/09 19/02/09 -
Price 10.40 9.88 9.78 9.80 9.79 9.50 9.80 -
P/RPS 23.58 24.36 23.86 23.57 24.66 20.09 23.29 0.83%
P/EPS 53.75 97.05 72.61 95.05 72.04 71.81 118.21 -40.95%
EY 1.86 1.03 1.38 1.05 1.39 1.39 0.85 68.79%
DY 0.00 3.54 0.00 1.53 0.00 3.68 0.00 -
P/NAPS 2.45 2.44 2.48 2.47 2.33 2.34 2.49 -1.07%

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