[PETGAS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.46%
YoY- 45.11%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,134,273 1,083,647 1,101,313 1,111,604 1,123,493 1,102,361 1,054,258 4.99%
PBT 415,497 527,099 571,291 683,170 549,161 578,920 543,206 -16.34%
Tax -108,305 290,667 -121,320 -112,990 -130,529 -143,657 -125,202 -9.20%
NP 307,192 817,766 449,971 570,180 418,632 435,263 418,004 -18.54%
-
NP to SH 304,976 818,046 449,936 571,286 418,632 435,263 418,004 -18.93%
-
Tax Rate 26.07% -55.14% 21.24% 16.54% 23.77% 24.81% 23.05% -
Total Cost 827,081 265,881 651,342 541,424 704,861 667,098 636,254 19.09%
-
Net Worth 11,342,685 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 4.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 296,809 277,022 277,022 296,809 395,746 395,746 - -
Div Payout % 97.32% 33.86% 61.57% 51.95% 94.53% 90.92% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 11,342,685 11,256,808 10,704,346 10,533,780 10,349,758 10,324,825 10,683,371 4.06%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.08% 75.46% 40.86% 51.29% 37.26% 39.48% 39.65% -
ROE 2.69% 7.27% 4.20% 5.42% 4.04% 4.22% 3.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.32 54.76 55.66 56.18 56.78 55.71 53.28 4.98%
EPS 15.41 41.34 22.74 28.87 21.16 22.00 21.12 -18.93%
DPS 15.00 14.00 14.00 15.00 20.00 20.00 0.00 -
NAPS 5.7323 5.6889 5.4097 5.3235 5.2305 5.2179 5.3991 4.06%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.33 54.77 55.66 56.18 56.78 55.71 53.28 5.00%
EPS 15.41 41.34 22.74 28.87 21.16 22.00 21.13 -18.96%
DPS 15.00 14.00 14.00 15.00 20.00 20.00 0.00 -
NAPS 5.7325 5.6891 5.4099 5.3237 5.2307 5.2181 5.3993 4.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 21.96 21.26 23.02 22.16 22.92 24.50 23.80 -
P/RPS 38.31 38.82 41.36 39.45 40.37 43.98 44.67 -9.72%
P/EPS 142.48 51.42 101.24 76.75 108.34 111.38 112.66 16.93%
EY 0.70 1.94 0.99 1.30 0.92 0.90 0.89 -14.78%
DY 0.68 0.66 0.61 0.68 0.87 0.82 0.00 -
P/NAPS 3.83 3.74 4.26 4.16 4.38 4.70 4.41 -8.96%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/10/15 04/08/15 12/05/15 17/02/15 04/11/14 08/08/14 06/05/14 -
Price 22.98 22.46 22.20 22.38 21.80 21.08 23.36 -
P/RPS 40.09 41.01 39.89 39.84 38.39 37.84 43.84 -5.78%
P/EPS 149.10 54.33 97.63 77.52 103.04 95.83 110.58 22.02%
EY 0.67 1.84 1.02 1.29 0.97 1.04 0.90 -17.84%
DY 0.65 0.62 0.63 0.67 0.92 0.95 0.00 -
P/NAPS 4.01 3.95 4.10 4.20 4.17 4.04 4.33 -4.98%

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