[PETGAS] YoY 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- -20.84%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,022,860 865,599 810,886 832,871 769,781 752,855 719,701 4.63%
PBT 471,069 417,626 343,273 222,201 345,464 333,814 277,325 7.07%
Tax -91,266 -99,964 -77,373 -58,145 -92,484 23,600 -15,000 26.22%
NP 379,803 317,662 265,900 164,056 252,980 357,414 262,325 4.88%
-
NP to SH 379,806 317,662 266,474 164,056 252,980 357,414 262,325 4.88%
-
Tax Rate 19.37% 23.94% 22.54% 26.17% 26.77% -7.07% 5.41% -
Total Cost 643,057 547,937 544,986 668,815 516,801 395,441 457,376 4.49%
-
Net Worth 9,869,716 8,875,800 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 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 - - - - - - - -
Div Payout % - - - - - - - -
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 7,812,613 7,778,114 7,624,833 7,249,211 6,839,046 4.84%
NOSH 1,978,732 1,978,732 1,978,277 1,978,962 1,979,499 1,979,036 1,978,318 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 37.13% 36.70% 32.79% 19.70% 32.86% 47.47% 36.45% -
ROE 3.85% 3.58% 3.41% 2.11% 3.32% 4.93% 3.84% -
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 51.69 43.75 40.99 42.09 38.89 38.04 36.38 4.63%
EPS 19.19 16.05 13.47 8.29 12.78 18.06 13.26 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 51.69 43.75 40.98 42.09 38.90 38.05 36.37 4.63%
EPS 19.20 16.05 13.47 8.29 12.79 18.06 13.26 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9881 4.4858 3.9485 3.931 3.8536 3.6637 3.4564 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 42.56 43.43 24.08 23.29 27.52 23.53 25.56 6.79%
P/EPS 114.62 118.35 73.27 118.21 83.72 49.56 70.14 6.53%
EY 0.87 0.84 1.36 0.85 1.19 2.02 1.43 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 47.43 43.20 23.86 23.29 27.00 23.40 24.46 8.91%
P/EPS 127.75 117.73 72.61 118.21 82.16 49.28 67.12 8.65%
EY 0.78 0.85 1.38 0.85 1.22 2.03 1.49 -8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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