[PETGAS] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

22-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- -14.83%

YoY- 3.73%

Quarter Report

PGB Quarterly Report for the Fourth Quarter Ended 31 December 2020.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Quarter Result
Revenue	1,427,793	1,383,918	1,340,010	1,388,740	1,407,423	1,399,818	1,396,136	1.50%
YoY %	3.17%	3.28%	-3.51%	-1.33%	0.54%	0.26%	-	-
Horiz. %	102.27%	99.12%	95.98%	99.47%	100.81%	100.26%	100.00%	-
PBT	770,065	576,871	670,500	641,212	808,107	711,923	448,958	43.24%
YoY %	33.49%	-13.96%	4.57%	-20.65%	13.51%	58.57%	-	-
Horiz. %	171.52%	128.49%	149.35%	142.82%	180.00%	158.57%	100.00%	-
Tax	-151,053	-112,974	-130,495	-120,181	-168,591	-138,208	-100,939	30.79%
YoY %	-33.71%	13.43%	-8.58%	28.71%	-21.98%	-36.92%	-	-
Horiz. %	149.65%	111.92%	129.28%	119.06%	167.02%	136.92%	100.00%	-
NP	619,012	463,897	540,005	521,031	639,516	573,715	348,019	46.75%
YoY %	33.44%	-14.09%	3.64%	-18.53%	11.47%	64.85%	-	-
Horiz. %	177.87%	133.30%	155.17%	149.71%	183.76%	164.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	580,841	439,069	516,399	503,352	591,013	547,097	368,123	35.49%
YoY %	32.29%	-14.97%	2.59%	-14.83%	8.03%	48.62%	-	-
Horiz. %	157.78%	119.27%	140.28%	136.73%	160.55%	148.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.62%	19.58%	19.46%	18.74%	20.86%	19.41%	22.48%	-
YoY %	0.20%	0.62%	3.84%	-10.16%	7.47%	-13.66%	-	-
Horiz. %	87.28%	87.10%	86.57%	83.36%	92.79%	86.34%	100.00%	-
Total Cost	808,781	920,021	800,005	867,709	767,907	826,103	1,048,117	-15.85%
YoY %	-12.09%	15.00%	-7.80%	13.00%	-7.04%	-21.18%	-	-
Horiz. %	77.17%	87.78%	76.33%	82.79%	73.27%	78.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,022,034	12,746,793	12,629,059	12,634,797	12,485,996	13,209,618	12,982,658	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	356,171	316,597	316,597	534,257	356,171	1,305,963	316,597	8.16%
YoY %	12.50%	0.00%	-40.74%	50.00%	-72.73%	312.50%	-	-
Horiz. %	112.50%	100.00%	100.00%	168.75%	112.50%	412.50%	100.00%	-
Div Payout %	61.32%	72.11%	61.31%	106.14%	60.26%	238.71%	86.00%	-
YoY %	-14.96%	17.62%	-42.24%	76.14%	-74.76%	177.57%	-	-
Horiz. %	71.30%	83.85%	71.29%	123.42%	70.07%	277.57%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	13,022,034	12,746,793	12,629,059	12,634,797	12,485,996	13,209,618	12,982,658	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	43.35%	33.52%	40.30%	37.52%	45.44%	40.98%	24.93%	-
YoY %	29.33%	-16.82%	7.41%	-17.43%	10.88%	64.38%	-	-
Horiz. %	173.89%	134.46%	161.65%	150.50%	182.27%	164.38%	100.00%	-
ROE	4.46%	3.44%	4.09%	3.98%	4.73%	4.14%	2.84%	-
YoY %	29.65%	-15.89%	2.76%	-15.86%	14.25%	45.77%	-	-
Horiz. %	157.04%	121.13%	144.01%	140.14%	166.55%	145.77%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	72.16	69.94	67.72	70.18	71.13	70.74	70.56	1.50%
YoY %	3.17%	3.28%	-3.51%	-1.34%	0.55%	0.26%	-	-
Horiz. %	102.27%	99.12%	95.98%	99.46%	100.81%	100.26%	100.00%	-
EPS	29.35	22.19	26.10	25.44	29.87	27.65	18.60	35.50%
YoY %	32.27%	-14.98%	2.59%	-14.83%	8.03%	48.66%	-	-
Horiz. %	157.80%	119.30%	140.32%	136.77%	160.59%	148.66%	100.00%	-
DPS	18.00	16.00	16.00	27.00	18.00	66.00	16.00	8.16%
YoY %	12.50%	0.00%	-40.74%	50.00%	-72.73%	312.50%	-	-
Horiz. %	112.50%	100.00%	100.00%	168.75%	112.50%	412.50%	100.00%	-
NAPS	6.581	6.4419	6.3824	6.3853	6.3101	6.6758	6.5611	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	72.16	69.94	67.72	70.19	71.13	70.75	70.56	1.50%
YoY %	3.17%	3.28%	-3.52%	-1.32%	0.54%	0.27%	-	-
Horiz. %	102.27%	99.12%	95.98%	99.48%	100.81%	100.27%	100.00%	-
EPS	29.36	22.19	26.10	25.44	29.87	27.65	18.60	35.53%
YoY %	32.31%	-14.98%	2.59%	-14.83%	8.03%	48.66%	-	-
Horiz. %	157.85%	119.30%	140.32%	136.77%	160.59%	148.66%	100.00%	-
DPS	18.00	16.00	16.00	27.00	18.00	66.00	16.00	8.16%
YoY %	12.50%	0.00%	-40.74%	50.00%	-72.73%	312.50%	-	-
Horiz. %	112.50%	100.00%	100.00%	168.75%	112.50%	412.50%	100.00%	-
NAPS	6.5813	6.4422	6.3827	6.3856	6.3104	6.6761	6.5614	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	16.82	15.50	16.00	17.18	16.42	16.88	15.40	-
P/RPS	23.31	22.16	23.63	24.48	23.09	23.86	21.83	4.46%
YoY %	5.19%	-6.22%	-3.47%	6.02%	-3.23%	9.30%	-	-
Horiz. %	106.78%	101.51%	108.25%	112.14%	105.77%	109.30%	100.00%	-
P/EPS	57.30	69.85	61.31	67.54	54.97	61.05	82.78	-21.73%
YoY %	-17.97%	13.93%	-9.22%	22.87%	-9.96%	-26.25%	-	-
Horiz. %	69.22%	84.38%	74.06%	81.59%	66.40%	73.75%	100.00%	-
EY	1.75	1.43	1.63	1.48	1.82	1.64	1.21	27.86%
YoY %	22.38%	-12.27%	10.14%	-18.68%	10.98%	35.54%	-	-
Horiz. %	144.63%	118.18%	134.71%	122.31%	150.41%	135.54%	100.00%	-
DY	1.07	1.03	1.00	1.57	1.10	3.91	1.04	1.91%
YoY %	3.88%	3.00%	-36.31%	42.73%	-71.87%	275.96%	-	-
Horiz. %	102.88%	99.04%	96.15%	150.96%	105.77%	375.96%	100.00%	-
P/NAPS	2.56	2.41	2.51	2.69	2.60	2.53	2.35	5.86%
YoY %	6.22%	-3.98%	-6.69%	3.46%	2.77%	7.66%	-	-
Horiz. %	108.94%	102.55%	106.81%	114.47%	110.64%	107.66%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	22/11/21	23/08/21	25/05/21	22/02/21	19/11/20	19/08/20	20/05/20	-
Price	16.40	15.96	15.94	16.08	16.32	16.38	14.92	-
P/RPS	22.73	22.82	23.54	22.91	22.94	23.15	21.15	4.91%
YoY %	-0.39%	-3.06%	2.75%	-0.13%	-0.91%	9.46%	-	-
Horiz. %	107.47%	107.90%	111.30%	108.32%	108.46%	109.46%	100.00%	-
P/EPS	55.87	71.93	61.08	63.21	54.64	59.24	80.20	-21.39%
YoY %	-22.33%	17.76%	-3.37%	15.68%	-7.77%	-26.13%	-	-
Horiz. %	69.66%	89.69%	76.16%	78.82%	68.13%	73.87%	100.00%	-
EY	1.79	1.39	1.64	1.58	1.83	1.69	1.25	27.01%
YoY %	28.78%	-15.24%	3.80%	-13.66%	8.28%	35.20%	-	-
Horiz. %	143.20%	111.20%	131.20%	126.40%	146.40%	135.20%	100.00%	-
DY	1.10	1.00	1.00	1.68	1.10	4.03	1.07	1.85%
YoY %	10.00%	0.00%	-40.48%	52.73%	-72.70%	276.64%	-	-
Horiz. %	102.80%	93.46%	93.46%	157.01%	102.80%	376.64%	100.00%	-
P/NAPS	2.49	2.48	2.50	2.52	2.59	2.45	2.27	6.35%
YoY %	0.40%	-0.80%	-0.79%	-2.70%	5.71%	7.93%	-	-
Horiz. %	109.69%	109.25%	110.13%	111.01%	114.10%	107.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos