[PETGAS] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 70.11%
YoY- -6.78%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,841,210 1,802,165 1,608,747 1,646,399 1,556,019 1,466,384 1,427,197 3.33%
PBT 953,948 1,024,959 623,014 662,323 713,405 584,987 527,732 7.93%
Tax 351,415 -232,637 -150,313 -159,497 -174,000 -33,700 -26,300 -
NP 1,305,363 792,322 472,701 502,826 539,405 551,287 501,432 13.13%
-
NP to SH 1,305,377 792,322 473,031 502,826 539,405 551,287 501,432 13.13%
-
Tax Rate -36.84% 22.70% 24.13% 24.08% 24.39% 5.76% 4.98% -
Total Cost 535,847 1,009,843 1,136,046 1,143,573 1,016,614 915,097 925,765 -6.80%
-
Net Worth 9,785,225 8,855,023 7,843,491 7,836,249 7,585,506 7,104,597 6,792,088 4.82%
Dividend
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 296,809 296,809 296,757 296,827 296,811 296,816 296,822 -0.00%
Div Payout % 22.74% 37.46% 62.74% 59.03% 55.03% 53.84% 59.19% -
Equity
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 9,785,225 8,855,023 7,843,491 7,836,249 7,585,506 7,104,597 6,792,088 4.82%
NOSH 1,978,732 1,978,732 1,978,381 1,978,850 1,978,741 1,978,775 1,978,816 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 70.90% 43.97% 29.38% 30.54% 34.67% 37.59% 35.13% -
ROE 13.34% 8.95% 6.03% 6.42% 7.11% 7.76% 7.38% -
Per Share
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 93.05 91.08 81.32 83.20 78.64 74.11 72.12 3.34%
EPS 65.97 40.04 23.91 25.41 27.26 27.86 25.34 13.13%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 4.9452 4.4751 3.9646 3.96 3.8335 3.5904 3.4324 4.82%
Adjusted Per Share Value based on latest NOSH - 1,979,388
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 93.05 91.08 81.30 83.20 78.64 74.11 72.13 3.33%
EPS 65.97 40.04 23.91 25.41 27.26 27.86 25.34 13.13%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 4.9452 4.4751 3.9639 3.9602 3.8335 3.5905 3.4325 4.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/06/13 29/06/12 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 20.90 18.00 9.73 9.90 11.10 8.75 8.85 -
P/RPS 22.46 19.76 11.97 11.90 14.12 11.81 12.27 8.10%
P/EPS 31.68 44.95 40.69 38.96 40.72 31.41 34.93 -1.25%
EY 3.16 2.22 2.46 2.57 2.46 3.18 2.86 1.29%
DY 0.72 0.83 1.54 1.52 1.35 1.71 1.69 -10.42%
P/NAPS 4.23 4.02 2.45 2.50 2.90 2.44 2.58 6.58%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/08/13 15/08/12 20/11/09 19/11/08 14/11/07 15/11/06 16/11/05 -
Price 20.08 19.92 9.80 9.80 11.00 8.90 8.95 -
P/RPS 21.58 21.87 12.05 11.78 13.99 12.01 12.41 7.39%
P/EPS 30.44 49.75 40.99 38.57 40.35 31.95 35.32 -1.89%
EY 3.29 2.01 2.44 2.59 2.48 3.13 2.83 1.96%
DY 0.75 0.75 1.53 1.53 1.36 1.69 1.68 -9.87%
P/NAPS 4.06 4.45 2.47 2.47 2.87 2.48 2.61 5.86%

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