[PETGAS] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
10-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -1.02%
YoY- 3.36%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,203,792 2,127,406 2,027,771 1,949,575 1,881,876 1,834,213 1,803,579 14.25%
PBT 803,443 754,682 666,169 605,616 607,270 584,231 604,528 20.81%
Tax -133,009 -151,714 -106,460 -115,300 -111,900 -120,600 -173,200 -16.09%
NP 670,434 602,968 559,709 490,316 495,370 463,631 431,328 34.07%
-
NP to SH 670,434 602,968 559,709 490,316 495,370 463,631 431,328 34.07%
-
Tax Rate 16.55% 20.10% 15.98% 19.04% 18.43% 20.64% 28.65% -
Total Cost 1,533,358 1,524,438 1,468,062 1,459,259 1,386,506 1,370,582 1,372,251 7.65%
-
Net Worth 5,939,368 6,762,242 5,938,310 6,390,175 6,399,763 6,323,786 5,889,383 0.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 395,838 197,859 199,155 199,155 392,944 392,944 385,347 1.80%
Div Payout % 59.04% 32.81% 35.58% 40.62% 79.32% 84.75% 89.34% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 5,939,368 6,762,242 5,938,310 6,390,175 6,399,763 6,323,786 5,889,383 0.56%
NOSH 1,979,789 1,978,594 1,979,436 1,978,382 1,979,634 1,991,555 1,963,127 0.56%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 30.42% 28.34% 27.60% 25.15% 26.32% 25.28% 23.92% -
ROE 11.29% 8.92% 9.43% 7.67% 7.74% 7.33% 7.32% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 111.31 107.52 102.44 98.54 95.06 92.10 91.87 13.61%
EPS 33.86 30.47 28.28 24.78 25.02 23.28 21.97 33.32%
DPS 20.00 10.00 10.00 10.00 19.85 19.73 19.63 1.24%
NAPS 3.00 3.4177 3.00 3.23 3.2328 3.1753 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,978,382
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 111.38 107.52 102.48 98.53 95.11 92.70 91.15 14.25%
EPS 33.88 30.47 28.29 24.78 25.04 23.43 21.80 34.06%
DPS 20.01 10.00 10.07 10.07 19.86 19.86 19.48 1.80%
NAPS 3.0017 3.4176 3.0012 3.2296 3.2344 3.196 2.9765 0.56%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.85 5.95 6.65 7.00 7.50 5.80 5.55 -
P/RPS 6.15 5.53 6.49 7.10 7.89 6.30 6.04 1.20%
P/EPS 20.23 19.52 23.52 28.24 29.97 24.91 25.26 -13.72%
EY 4.94 5.12 4.25 3.54 3.34 4.01 3.96 15.83%
DY 2.92 1.68 1.50 1.43 2.65 3.40 3.54 -12.01%
P/NAPS 2.28 1.74 2.22 2.17 2.32 1.83 1.85 14.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 06/11/02 13/08/02 10/05/02 10/04/02 09/11/01 09/08/01 -
Price 7.25 6.00 6.35 6.85 6.90 5.40 5.95 -
P/RPS 6.51 5.58 6.20 6.95 7.26 5.86 6.48 0.30%
P/EPS 21.41 19.69 22.46 27.64 27.57 23.20 27.08 -14.46%
EY 4.67 5.08 4.45 3.62 3.63 4.31 3.69 16.95%
DY 2.76 1.67 1.57 1.46 2.88 3.65 3.30 -11.20%
P/NAPS 2.42 1.76 2.12 2.12 2.13 1.70 1.98 14.27%

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