[PETGAS] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
04-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 81.81%
YoY- 87.94%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,358,260 1,173,512 1,118,942 1,083,647 1,102,361 930,767 887,363 7.34%
PBT 632,837 537,131 497,763 527,099 578,920 468,059 578,197 1.51%
Tax -95,762 -111,201 -94,323 290,667 -143,657 476,877 -119,331 -3.59%
NP 537,075 425,930 403,440 817,766 435,263 944,936 458,866 2.65%
-
NP to SH 509,325 425,325 403,754 818,046 435,263 944,939 458,866 1.75%
-
Tax Rate 15.13% 20.70% 18.95% -55.14% 24.81% -101.88% 20.64% -
Total Cost 821,185 747,582 715,502 265,881 667,098 -14,169 428,497 11.44%
-
Net Worth 12,839,398 12,205,610 11,715,280 11,256,808 10,324,825 9,785,225 8,855,023 6.38%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 316,597 316,597 277,022 277,022 395,746 296,809 296,809 1.08%
Div Payout % 62.16% 74.44% 68.61% 33.86% 90.92% 31.41% 64.68% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 12,839,398 12,205,610 11,715,280 11,256,808 10,324,825 9,785,225 8,855,023 6.38%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 39.54% 36.30% 36.06% 75.46% 39.48% 101.52% 51.71% -
ROE 3.97% 3.48% 3.45% 7.27% 4.22% 9.66% 5.18% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 68.64 59.31 56.55 54.76 55.71 47.04 44.85 7.34%
EPS 25.74 21.49 20.40 41.34 22.00 47.75 23.19 1.75%
DPS 16.00 16.00 14.00 14.00 20.00 15.00 15.00 1.08%
NAPS 6.4887 6.1684 5.9206 5.6889 5.2179 4.9452 4.4751 6.38%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 68.64 59.31 56.55 54.76 55.71 47.04 44.85 7.34%
EPS 25.74 21.49 20.40 41.34 22.00 47.75 23.19 1.75%
DPS 16.00 16.00 14.00 14.00 20.00 15.00 15.00 1.08%
NAPS 6.4887 6.1684 5.9206 5.6889 5.2179 4.9452 4.4751 6.38%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 17.30 18.54 22.00 21.26 24.50 20.90 18.00 -
P/RPS 25.20 31.26 38.90 38.82 43.98 44.43 40.14 -7.46%
P/EPS 67.21 86.25 107.82 51.42 111.38 43.77 77.62 -2.37%
EY 1.49 1.16 0.93 1.94 0.90 2.28 1.29 2.43%
DY 0.92 0.86 0.64 0.66 0.82 0.72 0.83 1.72%
P/NAPS 2.67 3.01 3.72 3.74 4.70 4.23 4.02 -6.58%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 15/08/17 09/08/16 04/08/15 08/08/14 22/08/13 15/08/12 -
Price 18.66 18.82 22.16 22.46 21.08 20.08 19.92 -
P/RPS 27.18 31.73 39.19 41.01 37.84 42.69 44.42 -7.85%
P/EPS 72.49 87.56 108.60 54.33 95.83 42.05 85.90 -2.78%
EY 1.38 1.14 0.92 1.84 1.04 2.38 1.16 2.93%
DY 0.86 0.85 0.63 0.62 0.95 0.75 0.75 2.30%
P/NAPS 2.88 3.05 3.74 3.95 4.04 4.06 4.45 -6.99%

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