[PETGAS] YoY Quarter Result on 30-Jun-2014 [#2]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

08-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 4.13%

YoY- -53.94%

Quarter Report

Quarterly Report for the Second Quarter ended 30 June 2014.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Quarter Result
Revenue	1,173,512	1,118,942	1,083,647	1,102,361	930,767	887,363	823,188	4.67%
YoY %	4.88%	3.26%	-1.70%	18.44%	4.89%	7.80%	-	-
Horiz. %	142.56%	135.93%	131.64%	133.91%	113.07%	107.80%	100.00%	-
PBT	537,131	497,763	527,099	578,920	468,059	578,197	268,716	9.34%
YoY %	7.91%	-5.57%	-8.95%	23.69%	-19.05%	115.17%	-	-
Horiz. %	199.89%	185.24%	196.15%	215.44%	174.18%	215.17%	100.00%	-
Tax	-111,201	-94,323	290,667	-143,657	476,877	-119,331	-64,704	7.23%
YoY %	-17.89%	-132.45%	302.33%	-130.12%	499.63%	-84.43%	-	-
Horiz. %	171.86%	145.78%	-449.23%	222.02%	-737.01%	184.43%	100.00%	-
NP	425,930	403,440	817,766	435,263	944,936	458,866	204,012	9.95%
YoY %	5.57%	-50.67%	87.88%	-53.94%	105.93%	124.92%	-	-
Horiz. %	208.78%	197.75%	400.84%	213.35%	463.18%	224.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,325	403,754	818,046	435,263	944,939	458,866	204,090	9.93%
YoY %	5.34%	-50.64%	87.94%	-53.94%	105.93%	124.84%	-	-
Horiz. %	208.40%	197.83%	400.83%	213.27%	463.00%	224.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.70%	18.95%	-55.14%	24.81%	-101.88%	20.64%	24.08%	-
YoY %	9.23%	134.37%	-322.25%	124.35%	-593.60%	-14.29%	-	-
Horiz. %	85.96%	78.70%	-228.99%	103.03%	-423.09%	85.71%	100.00%	-
Total Cost	747,582	715,502	265,881	667,098	-14,169	428,497	619,176	2.46%
YoY %	4.48%	169.11%	-60.14%	4,808.15%	-103.31%	-30.80%	-	-
Horiz. %	120.74%	115.56%	42.94%	107.74%	-2.29%	69.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,205,610	11,715,280	11,256,808	10,324,825	9,785,225	8,855,023	7,848,062	5.86%
YoY %	4.19%	4.07%	9.03%	5.51%	10.50%	12.83%	-	-
Horiz. %	155.52%	149.28%	143.43%	131.56%	124.68%	112.83%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Dividend
Div	316,597	277,022	277,022	395,746	296,809	296,809	296,930	0.83%
YoY %	14.29%	0.00%	-30.00%	33.33%	0.00%	-0.04%	-	-
Horiz. %	106.62%	93.30%	93.30%	133.28%	99.96%	99.96%	100.00%	-
Div Payout %	74.44%	68.61%	33.86%	90.92%	31.41%	64.68%	145.49%	-
YoY %	8.50%	102.63%	-62.76%	189.46%	-51.44%	-55.54%	-	-
Horiz. %	51.17%	47.16%	23.27%	62.49%	21.59%	44.46%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Equity
Net Worth	12,205,610	11,715,280	11,256,808	10,324,825	9,785,225	8,855,023	7,848,062	5.86%
YoY %	4.19%	4.07%	9.03%	5.51%	10.50%	12.83%	-	-
Horiz. %	155.52%	149.28%	143.43%	131.56%	124.68%	112.83%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,979,534	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.04%	-	-
Horiz. %	99.96%	99.96%	99.96%	99.96%	99.96%	99.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Ratio Analysis
NP Margin	36.30%	36.06%	75.46%	39.48%	101.52%	51.71%	24.78%	-
YoY %	0.67%	-52.21%	91.13%	-61.11%	96.33%	108.68%	-	-
Horiz. %	146.49%	145.52%	304.52%	159.32%	409.69%	208.68%	100.00%	-
ROE	3.48%	3.45%	7.27%	4.22%	9.66%	5.18%	2.60%	-
YoY %	0.87%	-52.54%	72.27%	-56.31%	86.49%	99.23%	-	-
Horiz. %	133.85%	132.69%	279.62%	162.31%	371.54%	199.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Per Share
RPS	59.31	56.55	54.76	55.71	47.04	44.85	41.58	4.68%
YoY %	4.88%	3.27%	-1.71%	18.43%	4.88%	7.86%	-	-
Horiz. %	142.64%	136.00%	131.70%	133.98%	113.13%	107.86%	100.00%	-
EPS	21.49	20.40	41.34	22.00	47.75	23.19	10.31	9.93%
YoY %	5.34%	-50.65%	87.91%	-53.93%	105.91%	124.93%	-	-
Horiz. %	208.44%	197.87%	400.97%	213.39%	463.14%	224.93%	100.00%	-
DPS	16.00	14.00	14.00	20.00	15.00	15.00	15.00	0.83%
YoY %	14.29%	0.00%	-30.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	106.67%	93.33%	93.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	6.1684	5.9206	5.6889	5.2179	4.9452	4.4751	3.9646	5.86%
YoY %	4.19%	4.07%	9.03%	5.51%	10.50%	12.88%	-	-
Horiz. %	155.59%	149.34%	143.49%	131.61%	124.73%	112.88%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	59.31	56.55	54.77	55.71	47.04	44.85	41.60	4.68%
YoY %	4.88%	3.25%	-1.69%	18.43%	4.88%	7.81%	-	-
Horiz. %	142.57%	135.94%	131.66%	133.92%	113.08%	107.81%	100.00%	-
EPS	21.50	20.41	41.34	22.00	47.76	23.19	10.31	9.94%
YoY %	5.34%	-50.63%	87.91%	-53.94%	105.95%	124.93%	-	-
Horiz. %	208.54%	197.96%	400.97%	213.39%	463.24%	224.93%	100.00%	-
DPS	16.00	14.00	14.00	20.00	15.00	15.00	15.01	0.82%
YoY %	14.29%	0.00%	-30.00%	33.33%	0.00%	-0.07%	-	-
Horiz. %	106.60%	93.27%	93.27%	133.24%	99.93%	99.93%	100.00%	-
NAPS	6.1687	5.9208	5.6891	5.2181	4.9454	4.4753	3.9664	5.86%
YoY %	4.19%	4.07%	9.03%	5.51%	10.50%	12.83%	-	-
Horiz. %	155.52%	149.27%	143.43%	131.56%	124.68%	112.83%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/09/09	-
Price	18.54	22.00	21.26	24.50	20.90	18.00	9.73	-
P/RPS	31.26	38.90	38.82	43.98	44.43	40.14	23.40	3.80%
YoY %	-19.64%	0.21%	-11.73%	-1.01%	10.69%	71.54%	-	-
Horiz. %	133.59%	166.24%	165.90%	187.95%	189.87%	171.54%	100.00%	-
P/EPS	86.25	107.82	51.42	111.38	43.77	77.62	94.37	-1.15%
YoY %	-20.01%	109.68%	-53.83%	154.47%	-43.61%	-17.75%	-	-
Horiz. %	91.40%	114.25%	54.49%	118.02%	46.38%	82.25%	100.00%	-
EY	1.16	0.93	1.94	0.90	2.28	1.29	1.06	1.16%
YoY %	24.73%	-52.06%	115.56%	-60.53%	76.74%	21.70%	-	-
Horiz. %	109.43%	87.74%	183.02%	84.91%	215.09%	121.70%	100.00%	-
DY	0.86	0.64	0.66	0.82	0.72	0.83	1.54	-7.23%
YoY %	34.38%	-3.03%	-19.51%	13.89%	-13.25%	-46.10%	-	-
Horiz. %	55.84%	41.56%	42.86%	53.25%	46.75%	53.90%	100.00%	-
P/NAPS	3.01	3.72	3.74	4.70	4.23	4.02	2.45	2.69%
YoY %	-19.09%	-0.53%	-20.43%	11.11%	5.22%	64.08%	-	-
Horiz. %	122.86%	151.84%	152.65%	191.84%	172.65%	164.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	09/08/16	04/08/15	08/08/14	22/08/13	15/08/12	20/11/09	-
Price	18.82	22.16	22.46	21.08	20.08	19.92	9.80	-
P/RPS	31.73	39.19	41.01	37.84	42.69	44.42	23.57	3.90%
YoY %	-19.04%	-4.44%	8.38%	-11.36%	-3.89%	88.46%	-	-
Horiz. %	134.62%	166.27%	173.99%	160.54%	181.12%	188.46%	100.00%	-
P/EPS	87.56	108.60	54.33	95.83	42.05	85.90	95.05	-1.05%
YoY %	-19.37%	99.89%	-43.31%	127.90%	-51.05%	-9.63%	-	-
Horiz. %	92.12%	114.26%	57.16%	100.82%	44.24%	90.37%	100.00%	-
EY	1.14	0.92	1.84	1.04	2.38	1.16	1.05	1.06%
YoY %	23.91%	-50.00%	76.92%	-56.30%	105.17%	10.48%	-	-
Horiz. %	108.57%	87.62%	175.24%	99.05%	226.67%	110.48%	100.00%	-
DY	0.85	0.63	0.62	0.95	0.75	0.75	1.53	-7.30%
YoY %	34.92%	1.61%	-34.74%	26.67%	0.00%	-50.98%	-	-
Horiz. %	55.56%	41.18%	40.52%	62.09%	49.02%	49.02%	100.00%	-
P/NAPS	3.05	3.74	3.95	4.04	4.06	4.45	2.47	2.75%
YoY %	-18.45%	-5.32%	-2.23%	-0.49%	-8.76%	80.16%	-	-
Horiz. %	123.48%	151.42%	159.92%	163.56%	164.37%	180.16%	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