[PETGAS] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 32.63%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,864,070 2,667,765 2,419,632 2,479,270 2,325,800 2,219,239 2,146,898 3.78%
PBT 1,425,017 1,442,585 966,287 884,569 1,058,869 918,801 805,057 7.64%
Tax 260,149 -332,601 -227,686 -217,692 -266,484 -10,100 -41,300 -
NP 1,685,166 1,109,984 738,601 666,877 792,385 908,701 763,757 10.74%
-
NP to SH 1,685,183 1,109,984 739,504 666,877 792,385 908,701 763,757 10.74%
-
Tax Rate -18.26% 23.06% 23.56% 24.61% 25.17% 1.10% 5.13% -
Total Cost 1,178,904 1,557,781 1,681,031 1,812,393 1,533,415 1,310,538 1,383,141 -2.03%
-
Net Worth 9,869,716 8,875,800 7,814,956 7,777,724 7,620,943 7,248,632 6,840,176 4.84%
Dividend
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 296,830 296,829 296,773 296,831 296,796 -
Div Payout % - - 40.14% 44.51% 37.45% 32.67% 38.86% -
Equity
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 9,869,716 8,875,800 7,814,956 7,777,724 7,620,943 7,248,632 6,840,176 4.84%
NOSH 1,978,732 1,978,732 1,978,870 1,978,863 1,978,489 1,978,878 1,978,645 0.00%
Ratio Analysis
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 58.84% 41.61% 30.53% 26.90% 34.07% 40.95% 35.57% -
ROE 17.07% 12.51% 9.46% 8.57% 10.40% 12.54% 11.17% -
Per Share
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 144.74 134.82 122.27 125.29 117.55 112.15 108.50 3.78%
EPS 85.16 56.10 37.37 33.70 40.05 45.92 38.60 10.74%
DPS 0.00 0.00 15.00 15.00 15.00 15.00 15.00 -
NAPS 4.9879 4.4856 3.9492 3.9304 3.8519 3.663 3.457 4.84%
Adjusted Per Share Value based on latest NOSH - 1,978,962
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 144.75 134.83 122.29 125.30 117.54 112.16 108.50 3.78%
EPS 85.17 56.10 37.37 33.70 40.05 45.93 38.60 10.74%
DPS 0.00 0.00 15.00 15.00 15.00 15.00 15.00 -
NAPS 4.9881 4.4858 3.9496 3.9308 3.8516 3.6634 3.457 4.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/09/13 28/09/12 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 22.00 19.00 9.87 9.80 10.70 8.95 9.30 -
P/RPS 15.20 14.09 8.07 7.82 9.10 7.98 8.57 7.67%
P/EPS 25.83 33.87 26.41 29.08 26.72 19.49 24.09 0.90%
EY 3.87 2.95 3.79 3.44 3.74 5.13 4.15 -0.89%
DY 0.00 0.00 1.52 1.53 1.40 1.68 1.61 -
P/NAPS 4.41 4.24 2.50 2.49 2.78 2.44 2.69 6.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/10/13 23/11/12 18/02/10 19/02/09 14/02/08 12/02/07 23/02/06 -
Price 24.52 18.90 9.78 9.80 10.50 8.90 8.90 -
P/RPS 16.94 14.02 8.00 7.82 8.93 7.94 8.20 9.80%
P/EPS 28.79 33.69 26.17 29.08 26.22 19.38 23.06 2.90%
EY 3.47 2.97 3.82 3.44 3.81 5.16 4.34 -2.84%
DY 0.00 0.00 1.53 1.53 1.43 1.69 1.69 -
P/NAPS 4.92 4.21 2.48 2.49 2.73 2.43 2.57 8.73%

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