[PETGAS] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 30.57%
YoY- 62.43%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 868,430 872,645 802,211 810,886 823,188 785,559 935,871 -4.85%
PBT 505,473 513,213 277,498 343,273 268,716 354,298 346,876 28.50%
Tax -116,445 -130,474 -75,410 -77,373 -64,704 -85,610 -85,723 22.63%
NP 389,028 382,739 202,088 265,900 204,012 268,688 261,153 30.40%
-
NP to SH 389,069 382,787 201,392 266,474 204,090 268,940 261,815 30.19%
-
Tax Rate 23.04% 25.42% 27.17% 22.54% 24.08% 24.16% 24.71% -
Total Cost 479,402 489,906 600,123 544,986 619,176 516,871 674,718 -20.35%
-
Net Worth 8,096,237 8,396,388 8,014,135 7,812,613 7,848,062 8,308,840 8,039,877 0.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 296,848 - 692,408 - 296,930 - 692,632 -43.12%
Div Payout % 76.30% - 343.81% - 145.49% - 264.55% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 8,096,237 8,396,388 8,014,135 7,812,613 7,848,062 8,308,840 8,039,877 0.46%
NOSH 1,978,987 1,978,227 1,978,310 1,978,277 1,979,534 1,978,955 1,978,949 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 44.80% 43.86% 25.19% 32.79% 24.78% 34.20% 27.90% -
ROE 4.81% 4.56% 2.51% 3.41% 2.60% 3.24% 3.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.88 44.11 40.55 40.99 41.58 39.70 47.29 -4.86%
EPS 19.66 19.35 10.18 13.47 10.31 13.59 13.23 30.19%
DPS 15.00 0.00 35.00 0.00 15.00 0.00 35.00 -43.12%
NAPS 4.0911 4.2444 4.051 3.9492 3.9646 4.1986 4.0627 0.46%
Adjusted Per Share Value based on latest NOSH - 1,978,277
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.89 44.10 40.54 40.98 41.60 39.70 47.30 -4.86%
EPS 19.66 19.35 10.18 13.47 10.31 13.59 13.23 30.19%
DPS 15.00 0.00 34.99 0.00 15.01 0.00 35.01 -43.13%
NAPS 4.0918 4.2435 4.0503 3.9485 3.9664 4.1992 4.0633 0.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 10.90 9.89 9.80 9.87 9.73 9.80 9.70 -
P/RPS 24.84 22.42 24.17 24.08 23.40 24.69 20.51 13.60%
P/EPS 55.44 51.11 96.27 73.27 94.37 72.11 73.32 -16.98%
EY 1.80 1.96 1.04 1.36 1.06 1.39 1.36 20.52%
DY 1.38 0.00 3.57 0.00 1.54 0.00 3.61 -47.29%
P/NAPS 2.66 2.33 2.42 2.50 2.45 2.33 2.39 7.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 11/05/10 18/02/10 20/11/09 24/08/09 21/05/09 -
Price 11.14 10.40 9.88 9.78 9.80 9.79 9.50 -
P/RPS 25.39 23.58 24.36 23.86 23.57 24.66 20.09 16.87%
P/EPS 56.66 53.75 97.05 72.61 95.05 72.04 71.81 -14.60%
EY 1.76 1.86 1.03 1.38 1.05 1.39 1.39 17.02%
DY 1.35 0.00 3.54 0.00 1.53 0.00 3.68 -48.72%
P/NAPS 2.72 2.45 2.44 2.48 2.47 2.33 2.34 10.54%

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