[PETGAS] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 75.89%

YoY- -5.93%

Quarter Report

Interim Financial Report for the Qtr Ended 30 September 2009.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	2,156,619	1,841,210	1,802,165	1,608,747	1,646,399	1,556,019	1,466,384	5.10%
YoY %	17.13%	2.17%	12.02%	-2.29%	5.81%	6.11%	-	-
Horiz. %	147.07%	125.56%	122.90%	109.71%	112.28%	106.11%	100.00%	-
PBT	1,122,126	953,948	1,024,959	623,014	662,323	713,405	584,987	8.76%
YoY %	17.63%	-6.93%	64.52%	-5.94%	-7.16%	21.95%	-	-
Horiz. %	191.82%	163.07%	175.21%	106.50%	113.22%	121.95%	100.00%	-
Tax	-268,859	351,415	-232,637	-150,313	-159,497	-174,000	-33,700	30.71%
YoY %	-176.51%	251.06%	-54.77%	5.76%	8.34%	-416.32%	-	-
Horiz. %	797.80%	-1,042.77%	690.32%	446.03%	473.28%	516.32%	100.00%	-
NP	853,267	1,305,363	792,322	472,701	502,826	539,405	551,287	5.79%
YoY %	-34.63%	64.75%	67.62%	-5.99%	-6.78%	-2.16%	-	-
Horiz. %	154.78%	236.78%	143.72%	85.74%	91.21%	97.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	853,267	1,305,377	792,322	473,031	502,826	539,405	551,287	5.79%
YoY %	-34.63%	64.75%	67.50%	-5.93%	-6.78%	-2.16%	-	-
Horiz. %	154.78%	236.79%	143.72%	85.80%	91.21%	97.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	-36.84%	22.70%	24.13%	24.08%	24.39%	5.76%	-
YoY %	165.04%	-262.29%	-5.93%	0.21%	-1.27%	323.44%	-	-
Horiz. %	415.97%	-639.58%	394.10%	418.92%	418.06%	423.44%	100.00%	-
Total Cost	1,303,352	535,847	1,009,843	1,136,046	1,143,573	1,016,614	915,097	4.66%
YoY %	143.23%	-46.94%	-11.11%	-0.66%	12.49%	11.09%	-	-
Horiz. %	142.43%	58.56%	110.35%	124.14%	124.97%	111.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,324,825	9,785,225	8,855,023	7,843,491	7,836,249	7,585,506	7,104,597	4.93%
YoY %	5.51%	10.50%	12.90%	0.09%	3.31%	6.77%	-	-
Horiz. %	145.33%	137.73%	124.64%	110.40%	110.30%	106.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	395,746	296,809	296,809	296,757	296,827	296,811	296,816	3.77%
YoY %	33.33%	0.00%	0.02%	-0.02%	0.01%	-0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	99.98%	100.00%	100.00%	100.00%	-
Div Payout %	46.38%	22.74%	37.46%	62.74%	59.03%	55.03%	53.84%	-
YoY %	103.96%	-39.30%	-40.29%	6.28%	7.27%	2.21%	-	-
Horiz. %	86.14%	42.24%	69.58%	116.53%	109.64%	102.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	10,324,825	9,785,225	8,855,023	7,843,491	7,836,249	7,585,506	7,104,597	4.93%
YoY %	5.51%	10.50%	12.90%	0.09%	3.31%	6.77%	-	-
Horiz. %	145.33%	137.73%	124.64%	110.40%	110.30%	106.77%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,732	1,978,381	1,978,850	1,978,741	1,978,775	-0.00%
YoY %	0.00%	0.00%	0.02%	-0.02%	0.01%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	99.98%	100.00%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	39.57%	70.90%	43.97%	29.38%	30.54%	34.67%	37.59%	-
YoY %	-44.19%	61.25%	49.66%	-3.80%	-11.91%	-7.77%	-	-
Horiz. %	105.27%	188.61%	116.97%	78.16%	81.25%	92.23%	100.00%	-
ROE	8.26%	13.34%	8.95%	6.03%	6.42%	7.11%	7.76%	-
YoY %	-38.08%	49.05%	48.42%	-6.07%	-9.70%	-8.38%	-	-
Horiz. %	106.44%	171.91%	115.34%	77.71%	82.73%	91.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	108.99	93.05	91.08	81.32	83.20	78.64	74.11	5.10%
YoY %	17.13%	2.16%	12.00%	-2.26%	5.80%	6.11%	-	-
Horiz. %	147.07%	125.56%	122.90%	109.73%	112.27%	106.11%	100.00%	-
EPS	43.12	65.97	40.04	23.91	25.41	27.26	27.86	5.79%
YoY %	-34.64%	64.76%	67.46%	-5.90%	-6.79%	-2.15%	-	-
Horiz. %	154.77%	236.79%	143.72%	85.82%	91.21%	97.85%	100.00%	-
DPS	20.00	15.00	15.00	15.00	15.00	15.00	15.00	3.78%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.2179	4.9452	4.4751	3.9646	3.96	3.8335	3.5904	4.93%
YoY %	5.51%	10.50%	12.88%	0.12%	3.30%	6.77%	-	-
Horiz. %	145.33%	137.73%	124.64%	110.42%	110.29%	106.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,979,534
RPS	108.99	93.05	91.08	81.31	83.21	78.64	74.11	5.10%
YoY %	17.13%	2.16%	12.02%	-2.28%	5.81%	6.11%	-	-
Horiz. %	147.07%	125.56%	122.90%	109.72%	112.28%	106.11%	100.00%	-
EPS	43.12	65.97	40.04	23.91	25.41	27.26	27.86	5.79%
YoY %	-34.64%	64.76%	67.46%	-5.90%	-6.79%	-2.15%	-	-
Horiz. %	154.77%	236.79%	143.72%	85.82%	91.21%	97.85%	100.00%	-
DPS	20.00	15.00	15.00	15.00	15.00	15.00	15.00	3.78%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.2181	4.9454	4.4753	3.9641	3.9604	3.8337	3.5906	4.93%
YoY %	5.51%	10.50%	12.90%	0.09%	3.30%	6.77%	-	-
Horiz. %	145.33%	137.73%	124.64%	110.40%	110.30%	106.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	24.50	20.90	18.00	9.73	9.90	11.10	8.75	-
P/RPS	22.48	22.46	19.76	11.97	11.90	14.12	11.81	8.65%
YoY %	0.09%	13.66%	65.08%	0.59%	-15.72%	19.56%	-	-
Horiz. %	190.35%	190.18%	167.32%	101.35%	100.76%	119.56%	100.00%	-
P/EPS	56.82	31.68	44.95	40.69	38.96	40.72	31.41	7.94%
YoY %	79.36%	-29.52%	10.47%	4.44%	-4.32%	29.64%	-	-
Horiz. %	180.90%	100.86%	143.11%	129.54%	124.04%	129.64%	100.00%	-
EY	1.76	3.16	2.22	2.46	2.57	2.46	3.18	-7.34%
YoY %	-44.30%	42.34%	-9.76%	-4.28%	4.47%	-22.64%	-	-
Horiz. %	55.35%	99.37%	69.81%	77.36%	80.82%	77.36%	100.00%	-
DY	0.82	0.72	0.83	1.54	1.52	1.35	1.71	-9.04%
YoY %	13.89%	-13.25%	-46.10%	1.32%	12.59%	-21.05%	-	-
Horiz. %	47.95%	42.11%	48.54%	90.06%	88.89%	78.95%	100.00%	-
P/NAPS	4.70	4.23	4.02	2.45	2.50	2.90	2.44	8.82%
YoY %	11.11%	5.22%	64.08%	-2.00%	-13.79%	18.85%	-	-
Horiz. %	192.62%	173.36%	164.75%	100.41%	102.46%	118.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/08/14	22/08/13	15/08/12	20/11/09	19/11/08	14/11/07	15/11/06	-
Price	21.08	20.08	19.92	9.80	9.80	11.00	8.90	-
P/RPS	19.34	21.58	21.87	12.05	11.78	13.99	12.01	6.33%
YoY %	-10.38%	-1.33%	81.49%	2.29%	-15.80%	16.49%	-	-
Horiz. %	161.03%	179.68%	182.10%	100.33%	98.08%	116.49%	100.00%	-
P/EPS	48.88	30.44	49.75	40.99	38.57	40.35	31.95	5.63%
YoY %	60.58%	-38.81%	21.37%	6.27%	-4.41%	26.29%	-	-
Horiz. %	152.99%	95.27%	155.71%	128.29%	120.72%	126.29%	100.00%	-
EY	2.05	3.29	2.01	2.44	2.59	2.48	3.13	-5.31%
YoY %	-37.69%	63.68%	-17.62%	-5.79%	4.44%	-20.77%	-	-
Horiz. %	65.50%	105.11%	64.22%	77.96%	82.75%	79.23%	100.00%	-
DY	0.95	0.75	0.75	1.53	1.53	1.36	1.69	-7.15%
YoY %	26.67%	0.00%	-50.98%	0.00%	12.50%	-19.53%	-	-
Horiz. %	56.21%	44.38%	44.38%	90.53%	90.53%	80.47%	100.00%	-
P/NAPS	4.04	4.06	4.45	2.47	2.47	2.87	2.48	6.49%
YoY %	-0.49%	-8.76%	80.16%	0.00%	-13.94%	15.73%	-	-
Horiz. %	162.90%	163.71%	179.44%	99.60%	99.60%	115.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos