[PETGAS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -7.11%
YoY- -14.25%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,022,860 930,767 910,443 909,007 865,599 887,363 914,802 7.72%
PBT 471,069 468,059 485,889 408,702 417,626 578,197 446,762 3.59%
Tax -91,266 476,877 -125,462 -113,808 -99,964 -119,331 -113,306 -13.41%
NP 379,803 944,936 360,427 294,894 317,662 458,866 333,456 9.05%
-
NP to SH 379,806 944,939 360,438 295,066 317,662 458,866 333,456 9.05%
-
Tax Rate 19.37% -101.88% 25.82% 27.85% 23.94% 20.64% 25.36% -
Total Cost 643,057 -14,169 550,016 614,113 547,937 428,497 581,346 6.95%
-
Net Worth 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 7.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 296,809 - 692,556 - 296,809 - -
Div Payout % - 31.41% - 234.71% - 64.68% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 7.20%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 37.13% 101.52% 39.59% 32.44% 36.70% 51.71% 36.45% -
ROE 3.85% 9.66% 3.78% 3.22% 3.58% 5.18% 3.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.69 47.04 46.01 45.94 43.75 44.85 46.23 7.71%
EPS 19.19 47.75 18.22 14.91 16.05 23.19 16.85 9.04%
DPS 0.00 15.00 0.00 35.00 0.00 15.00 0.00 -
NAPS 4.9879 4.9452 4.8162 4.633 4.4856 4.4751 4.4932 7.20%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.69 47.04 46.01 45.94 43.75 44.85 46.23 7.71%
EPS 19.20 47.76 18.22 14.91 16.05 23.19 16.85 9.08%
DPS 0.00 15.00 0.00 35.00 0.00 15.00 0.00 -
NAPS 4.9881 4.9454 4.8164 4.6332 4.4858 4.4753 4.4934 7.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 22.00 20.90 19.00 19.52 19.00 18.00 16.84 -
P/RPS 42.56 44.43 41.29 42.49 43.43 40.14 36.43 10.91%
P/EPS 114.62 43.77 104.31 130.90 118.35 77.62 99.93 9.56%
EY 0.87 2.28 0.96 0.76 0.84 1.29 1.00 -8.85%
DY 0.00 0.72 0.00 1.79 0.00 0.83 0.00 -
P/NAPS 4.41 4.23 3.95 4.21 4.24 4.02 3.75 11.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 22/08/13 10/05/13 21/02/13 23/11/12 15/08/12 09/05/12 -
Price 24.52 20.08 20.40 18.22 18.90 19.92 16.98 -
P/RPS 47.43 42.69 44.34 39.66 43.20 44.42 36.73 18.56%
P/EPS 127.75 42.05 111.99 122.18 117.73 85.90 100.76 17.12%
EY 0.78 2.38 0.89 0.82 0.85 1.16 0.99 -14.68%
DY 0.00 0.75 0.00 1.92 0.00 0.75 0.00 -
P/NAPS 4.92 4.06 4.24 3.93 4.21 4.45 3.78 19.19%

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