[PETGAS] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 2.57%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 849,700 796,699 799,945 769,781 780,129 775,890 763,108 7.40%
PBT 273,595 388,728 335,264 345,464 323,131 390,274 362,378 -17.04%
Tax -66,353 -93,144 -34,700 -92,484 -76,500 -97,500 -24,100 96.07%
NP 207,242 295,584 300,564 252,980 246,631 292,774 338,278 -27.80%
-
NP to SH 207,242 295,584 300,564 252,980 246,631 292,774 338,278 -27.80%
-
Tax Rate 24.25% 23.96% 10.35% 26.77% 23.67% 24.98% 6.65% -
Total Cost 642,458 501,115 499,381 516,801 533,498 483,116 424,830 31.65%
-
Net Worth 7,838,379 8,245,685 7,922,305 7,624,833 7,587,960 7,877,005 7,584,350 2.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 296,908 - 692,543 - 296,907 - 593,470 -36.89%
Div Payout % 143.27% - 230.41% - 120.39% - 175.44% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 7,838,379 8,245,685 7,922,305 7,624,833 7,587,960 7,877,005 7,584,350 2.21%
NOSH 1,979,388 1,978,473 1,978,696 1,979,499 1,979,382 1,978,202 1,978,233 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 24.39% 37.10% 37.57% 32.86% 31.61% 37.73% 44.33% -
ROE 2.64% 3.58% 3.79% 3.32% 3.25% 3.72% 4.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.93 40.27 40.43 38.89 39.41 39.22 38.58 7.36%
EPS 10.47 14.94 15.19 12.78 12.46 14.80 17.10 -27.83%
DPS 15.00 0.00 35.00 0.00 15.00 0.00 30.00 -36.92%
NAPS 3.96 4.1677 4.0038 3.8519 3.8335 3.9819 3.8339 2.17%
Adjusted Per Share Value based on latest NOSH - 1,979,499
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.94 40.26 40.43 38.90 39.43 39.21 38.57 7.39%
EPS 10.47 14.94 15.19 12.79 12.46 14.80 17.10 -27.83%
DPS 15.01 0.00 35.00 0.00 15.01 0.00 29.99 -36.88%
NAPS 3.9615 4.1673 4.0039 3.8536 3.8349 3.981 3.8331 2.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 9.90 9.95 10.00 10.70 11.10 10.50 8.95 -
P/RPS 23.06 24.71 24.74 27.52 28.16 26.77 23.20 -0.40%
P/EPS 94.56 66.60 65.83 83.72 89.09 70.95 52.34 48.17%
EY 1.06 1.50 1.52 1.19 1.12 1.41 1.91 -32.39%
DY 1.52 0.00 3.50 0.00 1.35 0.00 3.35 -40.86%
P/NAPS 2.50 2.39 2.50 2.78 2.90 2.64 2.33 4.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 14/08/08 21/05/08 14/02/08 14/11/07 15/08/07 23/05/07 -
Price 9.80 9.95 10.00 10.50 11.00 10.30 9.25 -
P/RPS 22.83 24.71 24.74 27.00 27.91 26.26 23.98 -3.21%
P/EPS 93.60 66.60 65.83 82.16 88.28 69.59 54.09 43.99%
EY 1.07 1.50 1.52 1.22 1.13 1.44 1.85 -30.51%
DY 1.53 0.00 3.50 0.00 1.36 0.00 3.24 -39.27%
P/NAPS 2.47 2.39 2.50 2.73 2.87 2.59 2.41 1.64%

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