[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
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,427,793 1,383,918 1,340,010 1,388,740 1,407,423 1,399,818 1,396,136 1.50%
PBT 770,065 576,871 670,500 641,212 808,107 711,923 448,958 43.24%
Tax -151,053 -112,974 -130,495 -120,181 -168,591 -138,208 -100,939 30.79%
NP 619,012 463,897 540,005 521,031 639,516 573,715 348,019 46.75%
-
NP to SH 580,841 439,069 516,399 503,352 591,013 547,097 368,123 35.49%
-
Tax Rate 19.62% 19.58% 19.46% 18.74% 20.86% 19.41% 22.48% -
Total Cost 808,781 920,021 800,005 867,709 767,907 826,103 1,048,117 -15.85%
-
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%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 356,171 316,597 316,597 534,257 356,171 1,305,963 316,597 8.16%
Div Payout % 61.32% 72.11% 61.31% 106.14% 60.26% 238.71% 86.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
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%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 43.35% 33.52% 40.30% 37.52% 45.44% 40.98% 24.93% -
ROE 4.46% 3.44% 4.09% 3.98% 4.73% 4.14% 2.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 72.16 69.94 67.72 70.18 71.13 70.74 70.56 1.50%
EPS 29.35 22.19 26.10 25.44 29.87 27.65 18.60 35.50%
DPS 18.00 16.00 16.00 27.00 18.00 66.00 16.00 8.16%
NAPS 6.581 6.4419 6.3824 6.3853 6.3101 6.6758 6.5611 0.20%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 72.16 69.94 67.72 70.18 71.13 70.74 70.56 1.50%
EPS 29.35 22.19 26.10 25.44 29.87 27.65 18.60 35.50%
DPS 18.00 16.00 16.00 27.00 18.00 66.00 16.00 8.16%
NAPS 6.581 6.4419 6.3824 6.3853 6.3101 6.6758 6.5611 0.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
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%
P/EPS 57.30 69.85 61.31 67.54 54.97 61.05 82.78 -21.73%
EY 1.75 1.43 1.63 1.48 1.82 1.64 1.21 27.86%
DY 1.07 1.03 1.00 1.57 1.10 3.91 1.04 1.91%
P/NAPS 2.56 2.41 2.51 2.69 2.60 2.53 2.35 5.86%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
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%
P/EPS 55.87 71.93 61.08 63.21 54.64 59.24 80.20 -21.39%
EY 1.79 1.39 1.64 1.58 1.83 1.69 1.25 27.01%
DY 1.10 1.00 1.00 1.68 1.10 4.03 1.07 1.85%
P/NAPS 2.49 2.48 2.50 2.52 2.59 2.45 2.27 6.35%

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