[PETGAS] YoY Cumulative Quarter Result on 31-Dec-2011

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- 46.69%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
Revenue 2,765,124 872,645 1,741,075 2,633,762 3,524,952 -27.54%
PBT 1,432,991 513,213 1,018,686 1,549,496 1,900,255 -31.24%
Tax -352,198 -130,474 -246,919 -377,010 -461,206 -30.08%
NP 1,080,793 382,739 771,767 1,172,486 1,439,049 -31.61%
-
NP to SH 1,081,014 382,787 771,856 1,172,593 1,439,251 -31.60%
-
Tax Rate 24.58% 25.42% 24.24% 24.33% 24.27% -
Total Cost 1,684,331 489,906 969,308 1,461,276 2,085,903 -24.70%
-
Net Worth 8,557,422 8,396,388 8,094,694 8,199,049 8,465,344 1.44%
Dividend
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
Div 791,492 - 296,791 296,808 989,311 -25.62%
Div Payout % 73.22% - 38.45% 25.31% 68.74% -
Equity
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
Net Worth 8,557,422 8,396,388 8,094,694 8,199,049 8,465,344 1.44%
NOSH 1,978,732 1,978,227 1,978,610 1,978,726 1,978,623 0.00%
Ratio Analysis
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
NP Margin 39.09% 43.86% 44.33% 44.52% 40.82% -
ROE 12.63% 4.56% 9.54% 14.30% 17.00% -
Per Share
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
RPS 139.74 44.11 87.99 133.10 178.15 -27.55%
EPS 54.63 19.35 39.01 59.26 72.74 -31.61%
DPS 40.00 0.00 15.00 15.00 50.00 -25.63%
NAPS 4.3247 4.2444 4.0911 4.1436 4.2784 1.43%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
RPS 139.74 44.10 87.99 133.10 178.14 -27.54%
EPS 54.63 19.35 39.01 59.26 72.74 -31.61%
DPS 40.00 0.00 15.00 15.00 50.00 -25.63%
NAPS 4.3247 4.2433 4.0908 4.1436 4.2782 1.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
Date 30/12/11 30/06/10 30/09/10 30/12/10 31/03/11 -
Price 15.20 9.89 10.90 11.10 11.44 -
P/RPS 10.88 22.42 12.39 8.34 6.42 101.40%
P/EPS 27.82 51.11 27.94 18.73 15.73 113.14%
EY 3.59 1.96 3.58 5.34 6.36 -53.18%
DY 2.63 0.00 1.38 1.35 4.37 -49.03%
P/NAPS 3.51 2.33 2.66 2.68 2.67 43.77%
Price Multiplier on Announcement Date
31/12/11 30/06/10 30/09/10 31/12/10 31/03/11 CAGR
Date 22/02/12 27/08/10 30/11/10 22/02/11 11/05/11 -
Price 16.50 10.40 11.14 11.22 11.22 -
P/RPS 11.81 23.58 12.66 8.43 6.30 130.26%
P/EPS 30.20 53.75 28.56 18.93 15.42 144.03%
EY 3.31 1.86 3.50 5.28 6.48 -59.00%
DY 2.42 0.00 1.35 1.34 4.46 -55.57%
P/NAPS 3.82 2.45 2.72 2.71 2.62 64.95%

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