[PETGAS] QoQ Quarter Result on 31-Dec-2010

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- 3.0%
YoY- 50.39%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 927,324 916,553 891,190 892,687 868,430 872,645 802,211 10.13%
PBT 457,787 510,601 350,759 530,810 505,473 513,213 277,498 39.57%
Tax -107,696 -123,877 -84,196 -130,091 -116,445 -130,474 -75,410 26.79%
NP 350,091 386,724 266,563 400,719 389,028 382,739 202,088 44.19%
-
NP to SH 350,183 386,737 266,658 400,737 389,069 382,787 201,392 44.55%
-
Tax Rate 23.53% 24.26% 24.00% 24.51% 23.04% 25.42% 27.17% -
Total Cost 577,233 529,829 624,627 491,968 479,402 489,906 600,123 -2.55%
-
Net Worth 8,508,852 8,854,575 8,463,424 8,199,969 8,096,237 8,396,388 8,014,135 4.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 296,765 - 692,361 - 296,848 - 692,408 -43.12%
Div Payout % 84.75% - 259.64% - 76.30% - 343.81% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 8,508,852 8,854,575 8,463,424 8,199,969 8,096,237 8,396,388 8,014,135 4.07%
NOSH 1,978,434 1,979,206 1,978,175 1,978,948 1,978,987 1,978,227 1,978,310 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 37.75% 42.19% 29.91% 44.89% 44.80% 43.86% 25.19% -
ROE 4.12% 4.37% 3.15% 4.89% 4.81% 4.56% 2.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.87 46.31 45.05 45.11 43.88 44.11 40.55 10.12%
EPS 17.70 19.54 13.48 20.25 19.66 19.35 10.18 44.54%
DPS 15.00 0.00 35.00 0.00 15.00 0.00 35.00 -43.12%
NAPS 4.3008 4.4738 4.2784 4.1436 4.0911 4.2444 4.051 4.06%
Adjusted Per Share Value based on latest NOSH - 1,978,948
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.87 46.32 45.04 45.12 43.89 44.10 40.54 10.14%
EPS 17.70 19.55 13.48 20.25 19.66 19.35 10.18 44.54%
DPS 15.00 0.00 34.99 0.00 15.00 0.00 34.99 -43.11%
NAPS 4.3003 4.4751 4.2774 4.1442 4.0918 4.2435 4.0503 4.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 12.98 13.22 11.44 11.10 10.90 9.89 9.80 -
P/RPS 27.69 28.55 25.39 24.61 24.84 22.42 24.17 9.47%
P/EPS 73.33 67.66 84.87 54.81 55.44 51.11 96.27 -16.58%
EY 1.36 1.48 1.18 1.82 1.80 1.96 1.04 19.56%
DY 1.16 0.00 3.06 0.00 1.38 0.00 3.57 -52.70%
P/NAPS 3.02 2.95 2.67 2.68 2.66 2.33 2.42 15.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 17/08/11 11/05/11 22/02/11 30/11/10 27/08/10 11/05/10 -
Price 13.26 13.54 11.22 11.22 11.14 10.40 9.88 -
P/RPS 28.29 29.24 24.91 24.87 25.39 23.58 24.36 10.47%
P/EPS 74.92 69.29 83.23 55.41 56.66 53.75 97.05 -15.83%
EY 1.33 1.44 1.20 1.80 1.76 1.86 1.03 18.56%
DY 1.13 0.00 3.12 0.00 1.35 0.00 3.54 -53.26%
P/NAPS 3.08 3.03 2.62 2.71 2.72 2.45 2.44 16.78%

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