[PETGAS] QoQ Quarter Result on 31-Dec-2018 [#4]

Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -36.39%
YoY- -34.68%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,338,061 1,380,220 1,367,590 1,387,209 1,401,839 1,358,260 1,350,766 -0.62%
PBT 553,293 651,289 670,031 447,326 634,750 632,837 636,985 -8.95%
Tax -107,782 -136,456 -139,257 -104,928 -111,392 -95,762 -131,633 -12.46%
NP 445,511 514,833 530,774 342,398 523,358 537,075 505,352 -8.05%
-
NP to SH 431,589 502,897 515,461 317,904 499,808 509,325 483,224 -7.25%
-
Tax Rate 19.48% 20.95% 20.78% 23.46% 17.55% 15.13% 20.67% -
Total Cost 892,550 865,387 836,816 1,044,811 878,481 821,185 845,414 3.67%
-
Net Worth 13,286,394 13,166,680 12,988,000 12,971,775 13,023,420 12,839,398 12,650,429 3.32%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 356,171 316,597 316,597 435,321 356,171 316,597 316,597 8.16%
Div Payout % 82.53% 62.95% 61.42% 136.93% 71.26% 62.16% 65.52% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 13,286,394 13,166,680 12,988,000 12,971,775 13,023,420 12,839,398 12,650,429 3.32%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 33.30% 37.30% 38.81% 24.68% 37.33% 39.54% 37.41% -
ROE 3.25% 3.82% 3.97% 2.45% 3.84% 3.97% 3.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.62 69.75 69.11 70.11 70.85 68.64 68.26 -0.62%
EPS 21.81 25.42 26.05 16.07 25.26 25.74 24.42 -7.25%
DPS 18.00 16.00 16.00 22.00 18.00 16.00 16.00 8.16%
NAPS 6.7146 6.6541 6.5638 6.5556 6.5817 6.4887 6.3932 3.32%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.62 69.75 69.11 70.11 70.85 68.64 68.26 -0.62%
EPS 21.81 25.42 26.05 16.07 25.26 25.74 24.42 -7.25%
DPS 18.00 16.00 16.00 22.00 18.00 16.00 16.00 8.16%
NAPS 6.7146 6.6541 6.5638 6.5556 6.5817 6.4887 6.3932 3.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 16.38 17.36 17.62 19.20 18.90 17.30 17.84 -
P/RPS 24.22 24.89 25.49 27.39 26.68 25.20 26.13 -4.93%
P/EPS 75.10 68.31 67.64 119.51 74.82 67.21 73.05 1.86%
EY 1.33 1.46 1.48 0.84 1.34 1.49 1.37 -1.95%
DY 1.10 0.92 0.91 1.15 0.95 0.92 0.90 14.30%
P/NAPS 2.44 2.61 2.68 2.93 2.87 2.67 2.79 -8.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 27/08/19 28/05/19 18/02/19 30/11/18 15/08/18 17/05/18 -
Price 16.70 15.02 16.34 18.12 18.94 18.66 17.84 -
P/RPS 24.70 21.53 23.64 25.85 26.73 27.18 26.13 -3.67%
P/EPS 76.57 59.10 62.73 112.78 74.98 72.49 73.05 3.18%
EY 1.31 1.69 1.59 0.89 1.33 1.38 1.37 -2.93%
DY 1.08 1.07 0.98 1.21 0.95 0.86 0.90 12.91%
P/NAPS 2.49 2.26 2.49 2.76 2.88 2.88 2.79 -7.29%

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