[PETGAS] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 11.39%
YoY- 3.5%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,613,097 2,436,285 3,221,844 3,355,504 3,377,489 3,404,001 3,415,141 -39.32%
PBT 620,771 889,487 1,243,785 1,313,163 1,192,091 1,196,970 1,231,400 -36.63%
Tax -152,783 -217,487 -303,097 -313,410 -294,182 -295,831 -303,365 -36.67%
NP 467,988 672,000 940,688 999,753 897,909 901,139 928,035 -36.61%
-
NP to SH 467,866 671,956 940,896 1,001,319 898,901 902,053 928,697 -36.65%
-
Tax Rate 24.61% 24.45% 24.37% 23.87% 24.68% 24.71% 24.64% -
Total Cost 1,145,109 1,764,285 2,281,156 2,355,751 2,479,580 2,502,862 2,487,106 -40.34%
-
Net Worth 7,915,951 7,912,909 8,014,135 7,812,613 7,848,062 8,308,840 8,039,877 -1.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 692,408 989,338 989,338 989,562 989,562 989,540 989,540 -21.16%
Div Payout % 147.99% 147.23% 105.15% 98.83% 110.09% 109.70% 106.55% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 7,915,951 7,912,909 8,014,135 7,812,613 7,848,062 8,308,840 8,039,877 -1.02%
NOSH 1,978,987 1,978,227 1,978,310 1,978,277 1,979,534 1,978,955 1,978,949 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 29.01% 27.58% 29.20% 29.79% 26.59% 26.47% 27.17% -
ROE 5.91% 8.49% 11.74% 12.82% 11.45% 10.86% 11.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.51 123.15 162.86 169.62 170.62 172.01 172.57 -39.32%
EPS 23.64 33.97 47.56 50.62 45.41 45.58 46.93 -36.66%
DPS 35.00 50.00 50.00 50.00 50.00 50.00 50.00 -21.14%
NAPS 4.00 4.00 4.051 3.9492 3.9646 4.1986 4.0627 -1.03%
Adjusted Per Share Value based on latest NOSH - 1,978,277
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.52 123.12 162.82 169.58 170.69 172.03 172.59 -39.32%
EPS 23.64 33.96 47.55 50.60 45.43 45.59 46.93 -36.66%
DPS 34.99 50.00 50.00 50.01 50.01 50.01 50.01 -21.17%
NAPS 4.0005 3.999 4.0501 3.9483 3.9662 4.1991 4.0631 -1.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 10.90 9.89 9.80 9.87 9.73 9.80 9.70 -
P/RPS 13.37 8.03 6.02 5.82 5.70 5.70 5.62 78.11%
P/EPS 46.11 29.12 20.61 19.50 21.43 21.50 20.67 70.64%
EY 2.17 3.43 4.85 5.13 4.67 4.65 4.84 -41.39%
DY 3.21 5.06 5.10 5.07 5.14 5.10 5.15 -27.01%
P/NAPS 2.73 2.47 2.42 2.50 2.45 2.33 2.39 9.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 11/05/10 18/02/10 20/11/09 24/08/09 21/05/09 -
Price 11.14 10.40 9.88 9.78 9.80 9.79 9.50 -
P/RPS 13.67 8.44 6.07 5.77 5.74 5.69 5.50 83.38%
P/EPS 47.12 30.62 20.77 19.32 21.58 21.48 20.24 75.56%
EY 2.12 3.27 4.81 5.18 4.63 4.66 4.94 -43.07%
DY 3.14 4.81 5.06 5.11 5.10 5.11 5.26 -29.08%
P/NAPS 2.79 2.60 2.44 2.48 2.47 2.33 2.34 12.42%

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