[PETGAS] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.46%
YoY- 45.11%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Revenue 1,303,755 1,153,943 1,136,722 1,111,604 1,028,069 909,007 802,211 6.45%
PBT 605,893 483,787 488,223 683,170 471,402 408,702 277,498 10.58%
Tax -95,451 -20,522 -77,282 -112,990 -77,692 -113,808 -75,410 3.08%
NP 510,442 463,265 410,941 570,180 393,710 294,894 202,088 12.68%
-
NP to SH 486,696 465,061 414,495 571,286 393,705 295,066 201,392 12.04%
-
Tax Rate 15.75% 4.24% 15.83% 16.54% 16.48% 27.85% 27.17% -
Total Cost 793,313 690,678 725,781 541,424 634,359 614,113 600,123 3.66%
-
Net Worth 12,515,084 11,966,777 11,438,851 10,533,780 10,265,662 9,167,465 8,014,135 5.91%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Div 375,959 375,959 336,384 296,809 791,492 692,556 692,408 -7.56%
Div Payout % 77.25% 80.84% 81.16% 51.95% 201.04% 234.71% 343.81% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Net Worth 12,515,084 11,966,777 11,438,851 10,533,780 10,265,662 9,167,465 8,014,135 5.91%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,310 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
NP Margin 39.15% 40.15% 36.15% 51.29% 38.30% 32.44% 25.19% -
ROE 3.89% 3.89% 3.62% 5.42% 3.84% 3.22% 2.51% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
RPS 65.89 58.32 57.45 56.18 51.96 45.94 40.55 6.45%
EPS 24.60 23.50 20.95 28.87 19.90 14.91 10.18 12.04%
DPS 19.00 19.00 17.00 15.00 40.00 35.00 35.00 -7.57%
NAPS 6.3248 6.0477 5.7809 5.3235 5.188 4.633 4.051 5.91%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
RPS 65.89 58.32 57.45 56.18 51.96 45.94 40.54 6.45%
EPS 24.60 23.50 20.95 28.87 19.90 14.91 10.18 12.04%
DPS 19.00 19.00 17.00 15.00 40.00 35.00 34.99 -7.56%
NAPS 6.3251 6.048 5.7811 5.3237 5.1882 4.6332 4.0503 5.91%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 -
Price 17.48 21.30 22.70 22.16 24.28 19.52 9.80 -
P/RPS 26.53 36.52 39.51 39.45 46.73 42.49 24.17 1.20%
P/EPS 71.07 90.63 108.37 76.75 122.03 130.90 96.27 -3.83%
EY 1.41 1.10 0.92 1.30 0.82 0.76 1.04 4.00%
DY 1.09 0.89 0.75 0.68 1.65 1.79 3.57 -14.17%
P/NAPS 2.76 3.52 3.93 4.16 4.68 4.21 2.42 1.70%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Date 26/02/18 23/02/17 24/02/16 17/02/15 10/02/14 21/02/13 11/05/10 -
Price 17.66 20.58 22.40 22.38 23.10 18.22 9.88 -
P/RPS 26.80 35.29 38.99 39.84 44.46 39.66 24.36 1.23%
P/EPS 71.80 87.56 106.93 77.52 116.10 122.18 97.05 -3.80%
EY 1.39 1.14 0.94 1.29 0.86 0.82 1.03 3.93%
DY 1.08 0.92 0.76 0.67 1.73 1.92 3.54 -14.18%
P/NAPS 2.79 3.40 3.87 4.20 4.45 3.93 2.44 1.74%

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