[PETGAS] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -8.42%
YoY- -14.44%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,377,489 3,404,001 3,415,141 3,279,215 3,216,125 3,146,554 3,125,745 5.29%
PBT 1,192,091 1,196,970 1,231,400 1,219,788 1,343,051 1,392,587 1,394,133 -9.90%
Tax -294,182 -295,831 -303,365 -252,342 -286,681 -296,828 -301,184 -1.55%
NP 897,909 901,139 928,035 967,446 1,056,370 1,095,759 1,092,949 -12.27%
-
NP to SH 898,901 902,053 928,697 967,446 1,056,370 1,095,759 1,092,949 -12.20%
-
Tax Rate 24.68% 24.71% 24.64% 20.69% 21.35% 21.31% 21.60% -
Total Cost 2,479,580 2,502,862 2,487,106 2,311,769 2,159,755 2,050,795 2,032,796 14.14%
-
Net Worth 7,848,062 8,308,840 8,039,877 7,778,114 7,838,379 8,245,685 7,922,305 -0.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 989,562 989,540 989,540 989,452 989,452 989,451 989,451 0.00%
Div Payout % 110.09% 109.70% 106.55% 102.27% 93.67% 90.30% 90.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 7,848,062 8,308,840 8,039,877 7,778,114 7,838,379 8,245,685 7,922,305 -0.62%
NOSH 1,979,534 1,978,955 1,978,949 1,978,962 1,979,388 1,978,473 1,978,696 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.59% 26.47% 27.17% 29.50% 32.85% 34.82% 34.97% -
ROE 11.45% 10.86% 11.55% 12.44% 13.48% 13.29% 13.80% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.62 172.01 172.57 165.70 162.48 159.04 157.97 5.26%
EPS 45.41 45.58 46.93 48.89 53.37 55.38 55.24 -12.23%
DPS 50.00 50.00 50.00 50.00 50.00 50.00 50.00 0.00%
NAPS 3.9646 4.1986 4.0627 3.9304 3.96 4.1677 4.0038 -0.65%
Adjusted Per Share Value based on latest NOSH - 1,978,962
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.69 172.03 172.59 165.72 162.53 159.02 157.97 5.29%
EPS 45.43 45.59 46.93 48.89 53.39 55.38 55.23 -12.19%
DPS 50.01 50.01 50.01 50.00 50.00 50.00 50.00 0.01%
NAPS 3.9662 4.1991 4.0631 3.9309 3.9613 4.1672 4.0037 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 9.73 9.80 9.70 9.80 9.90 9.95 10.00 -
P/RPS 5.70 5.70 5.62 5.91 6.09 6.26 6.33 -6.74%
P/EPS 21.43 21.50 20.67 20.05 18.55 17.97 18.10 11.90%
EY 4.67 4.65 4.84 4.99 5.39 5.57 5.52 -10.53%
DY 5.14 5.10 5.15 5.10 5.05 5.03 5.00 1.85%
P/NAPS 2.45 2.33 2.39 2.49 2.50 2.39 2.50 -1.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 24/08/09 21/05/09 19/02/09 19/11/08 14/08/08 21/05/08 -
Price 9.80 9.79 9.50 9.80 9.80 9.95 10.00 -
P/RPS 5.74 5.69 5.50 5.91 6.03 6.26 6.33 -6.30%
P/EPS 21.58 21.48 20.24 20.05 18.36 17.97 18.10 12.42%
EY 4.63 4.66 4.94 4.99 5.45 5.57 5.52 -11.05%
DY 5.10 5.11 5.26 5.10 5.10 5.03 5.00 1.32%
P/NAPS 2.47 2.33 2.34 2.49 2.47 2.39 2.50 -0.80%

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