[PETGAS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 81.08%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Revenue 4,499,076 4,369,920 4,313,238 3,682,420 3,604,330 3,217,494 3,292,798 4.10%
PBT 2,152,964 2,196,782 2,244,252 1,907,896 2,049,918 1,246,028 1,324,646 6.46%
Tax -451,538 338,694 -537,718 702,830 -465,274 -300,626 -318,994 4.58%
NP 1,701,426 2,535,476 1,706,534 2,610,726 1,584,644 945,402 1,005,652 7.01%
-
NP to SH 1,701,846 2,535,966 1,706,534 2,610,754 1,584,644 946,062 1,005,652 7.02%
-
Tax Rate 20.97% -15.42% 23.96% -36.84% 22.70% 24.13% 24.08% -
Total Cost 2,797,650 1,834,444 2,606,704 1,071,694 2,019,686 2,272,092 2,287,146 2.63%
-
Net Worth 11,715,280 11,256,808 10,324,825 9,785,225 8,855,023 7,843,491 7,836,249 5.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Div 1,108,089 1,108,089 791,492 593,619 593,619 593,514 593,655 8.38%
Div Payout % 65.11% 43.69% 46.38% 22.74% 37.46% 62.74% 59.03% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Net Worth 11,715,280 11,256,808 10,324,825 9,785,225 8,855,023 7,843,491 7,836,249 5.32%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,381 1,978,850 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
NP Margin 37.82% 58.02% 39.57% 70.90% 43.97% 29.38% 30.54% -
ROE 14.53% 22.53% 16.53% 26.68% 17.90% 12.06% 12.83% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
RPS 227.37 220.84 217.98 186.10 182.15 162.63 166.40 4.10%
EPS 86.00 128.16 86.24 131.94 80.08 47.82 50.82 7.02%
DPS 56.00 56.00 40.00 30.00 30.00 30.00 30.00 8.38%
NAPS 5.9206 5.6889 5.2179 4.9452 4.4751 3.9646 3.96 5.32%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
RPS 227.37 220.84 217.98 186.10 182.15 162.60 166.41 4.10%
EPS 86.00 128.16 86.24 131.94 80.08 47.81 50.82 7.02%
DPS 56.00 56.00 40.00 30.00 30.00 29.99 30.00 8.38%
NAPS 5.9206 5.6889 5.2179 4.9452 4.4751 3.9639 3.9602 5.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/09/09 30/09/08 -
Price 22.00 21.26 24.50 20.90 18.00 9.73 9.90 -
P/RPS 9.68 9.63 11.24 11.23 9.88 5.98 5.95 6.47%
P/EPS 25.58 16.59 28.41 15.84 22.48 20.35 19.48 3.57%
EY 3.91 6.03 3.52 6.31 4.45 4.91 5.13 -3.44%
DY 2.55 2.63 1.63 1.44 1.67 3.08 3.03 -2.19%
P/NAPS 3.72 3.74 4.70 4.23 4.02 2.45 2.50 5.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Date 09/08/16 04/08/15 08/08/14 22/08/13 15/08/12 20/11/09 19/11/08 -
Price 22.16 22.46 21.08 20.08 19.92 9.80 9.80 -
P/RPS 9.75 10.17 9.67 10.79 10.94 6.03 5.89 6.71%
P/EPS 25.77 17.52 24.44 15.22 24.87 20.49 19.28 3.81%
EY 3.88 5.71 4.09 6.57 4.02 4.88 5.19 -3.68%
DY 2.53 2.49 1.90 1.49 1.51 3.06 3.06 -2.42%
P/NAPS 3.74 3.95 4.04 4.06 4.45 2.47 2.47 5.49%

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