[PETGAS] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 39.26%
YoY- -15.03%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,892,139 3,576,771 3,221,843 3,415,141 3,125,745 2,982,347 2,839,298 4.14%
PBT 1,896,419 1,851,286 1,243,803 1,231,445 1,394,133 1,281,179 1,024,906 8.25%
Tax 182,457 -446,409 -303,114 -303,415 -301,184 -34,200 -53,868 -
NP 2,078,876 1,404,877 940,689 928,030 1,092,949 1,246,979 971,038 10.30%
-
NP to SH 2,078,888 1,405,049 940,896 928,692 1,092,949 1,246,979 971,038 10.30%
-
Tax Rate -9.62% 24.11% 24.37% 24.64% 21.60% 2.67% 5.26% -
Total Cost 1,813,263 2,171,894 2,281,154 2,487,111 2,032,796 1,735,368 1,868,260 -0.38%
-
Net Worth 10,265,662 9,167,465 8,015,919 8,039,626 7,923,138 7,586,151 7,048,188 4.96%
Dividend
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,088,302 989,366 989,375 989,443 989,452 890,416 791,553 4.18%
Div Payout % 52.35% 70.42% 105.15% 106.54% 90.53% 71.41% 81.52% -
Equity
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 10,265,662 9,167,465 8,015,919 8,039,626 7,923,138 7,586,151 7,048,188 4.96%
NOSH 1,978,732 1,978,732 1,978,750 1,978,887 1,978,904 1,978,703 1,978,883 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 53.41% 39.28% 29.20% 27.17% 34.97% 41.81% 34.20% -
ROE 20.25% 15.33% 11.74% 11.55% 13.79% 16.44% 13.78% -
Per Share
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 196.70 180.76 162.82 172.58 157.95 150.72 143.48 4.14%
EPS 105.06 71.01 47.55 46.93 55.23 63.02 49.07 10.30%
DPS 55.00 50.00 50.00 50.00 50.00 45.00 40.00 4.18%
NAPS 5.188 4.633 4.051 4.0627 4.0038 3.8339 3.5617 4.96%
Adjusted Per Share Value based on latest NOSH - 1,978,949
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 196.71 180.77 162.83 172.60 157.97 150.73 143.50 4.14%
EPS 105.07 71.01 47.55 46.94 55.24 63.02 49.08 10.30%
DPS 55.00 50.00 50.00 50.01 50.01 45.00 40.00 4.18%
NAPS 5.1882 4.6332 4.0512 4.0632 4.0043 3.834 3.5621 4.96%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 24.28 19.52 9.80 9.70 10.00 8.95 9.00 -
P/RPS 12.34 10.80 6.02 5.62 6.33 5.94 6.27 9.11%
P/EPS 23.11 27.49 20.61 20.67 18.11 14.20 18.34 3.02%
EY 4.33 3.64 4.85 4.84 5.52 7.04 5.45 -2.92%
DY 2.27 2.56 5.10 5.15 5.00 5.03 4.44 -8.28%
P/NAPS 4.68 4.21 2.42 2.39 2.50 2.33 2.53 8.25%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/02/14 21/02/13 11/05/10 21/05/09 21/05/08 23/05/07 24/05/06 -
Price 23.10 18.22 9.88 9.50 10.00 9.25 8.60 -
P/RPS 11.74 10.08 6.07 5.50 6.33 6.14 5.99 9.05%
P/EPS 21.99 25.66 20.78 20.24 18.11 14.68 17.53 2.96%
EY 4.55 3.90 4.81 4.94 5.52 6.81 5.71 -2.88%
DY 2.38 2.74 5.06 5.26 5.00 4.86 4.65 -8.27%
P/NAPS 4.45 3.93 2.44 2.34 2.50 2.41 2.41 8.22%

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