[PETGAS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.1%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
Revenue 3,407,337 3,319,234 3,280,112 2,864,070 2,667,765 2,419,632 2,479,270 4.18%
PBT 1,622,777 1,513,888 1,671,287 1,425,017 1,442,585 966,287 884,569 8.14%
Tax -349,947 61,042 -399,388 260,149 -332,601 -227,686 -217,692 6.31%
NP 1,272,830 1,574,930 1,271,899 1,685,166 1,109,984 738,601 666,877 8.69%
-
NP to SH 1,273,632 1,572,959 1,271,899 1,685,183 1,109,984 739,504 666,877 8.70%
-
Tax Rate 21.56% -4.03% 23.90% -18.26% 23.06% 23.56% 24.61% -
Total Cost 2,134,507 1,744,304 2,008,213 1,178,904 1,557,781 1,681,031 1,812,393 2.13%
-
Net Worth 11,843,502 11,342,685 10,349,758 9,869,716 8,875,800 7,814,956 7,777,724 5.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
Div 890,429 850,854 791,492 - - 296,830 296,829 15.22%
Div Payout % 69.91% 54.09% 62.23% - - 40.14% 44.51% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
Net Worth 11,843,502 11,342,685 10,349,758 9,869,716 8,875,800 7,814,956 7,777,724 5.57%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,870 1,978,863 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
NP Margin 37.36% 47.45% 38.78% 58.84% 41.61% 30.53% 26.90% -
ROE 10.75% 13.87% 12.29% 17.07% 12.51% 9.46% 8.57% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
RPS 172.20 167.75 165.77 144.74 134.82 122.27 125.29 4.18%
EPS 64.37 79.49 64.28 85.16 56.10 37.37 33.70 8.70%
DPS 45.00 43.00 40.00 0.00 0.00 15.00 15.00 15.22%
NAPS 5.9854 5.7323 5.2305 4.9879 4.4856 3.9492 3.9304 5.57%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
RPS 172.21 167.75 165.78 144.75 134.83 122.29 125.30 4.18%
EPS 64.37 79.50 64.28 85.17 56.10 37.37 33.70 8.70%
DPS 45.00 43.00 40.00 0.00 0.00 15.00 15.00 15.22%
NAPS 5.9857 5.7325 5.2307 4.9881 4.4858 3.9496 3.9308 5.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 31/12/09 31/12/08 -
Price 21.84 21.96 22.92 22.00 19.00 9.87 9.80 -
P/RPS 12.68 13.09 13.83 15.20 14.09 8.07 7.82 6.43%
P/EPS 33.93 27.62 35.66 25.83 33.87 26.41 29.08 2.00%
EY 2.95 3.62 2.80 3.87 2.95 3.79 3.44 -1.96%
DY 2.06 1.96 1.75 0.00 0.00 1.52 1.53 3.91%
P/NAPS 3.65 3.83 4.38 4.41 4.24 2.50 2.49 5.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 CAGR
Date 02/11/16 30/10/15 04/11/14 31/10/13 23/11/12 18/02/10 19/02/09 -
Price 22.08 22.98 21.80 24.52 18.90 9.78 9.80 -
P/RPS 12.82 13.70 13.15 16.94 14.02 8.00 7.82 6.58%
P/EPS 34.30 28.91 33.91 28.79 33.69 26.17 29.08 2.15%
EY 2.92 3.46 2.95 3.47 2.97 3.82 3.44 -2.09%
DY 2.04 1.87 1.83 0.00 0.00 1.53 1.53 3.78%
P/NAPS 3.69 4.01 4.17 4.92 4.21 2.48 2.49 5.20%

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