[PETGAS] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 10.02%
YoY- 12.2%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,372,379 1,387,209 1,303,755 1,153,943 1,136,722 1,111,604 1,028,069 4.92%
PBT 588,271 447,326 605,893 483,787 488,223 683,170 471,402 3.75%
Tax -95,338 -104,928 -95,451 -20,522 -77,282 -112,990 -77,692 3.46%
NP 492,933 342,398 510,442 463,265 410,941 570,180 393,710 3.81%
-
NP to SH 485,273 317,904 486,696 465,061 414,495 571,286 393,705 3.54%
-
Tax Rate 16.21% 23.46% 15.75% 4.24% 15.83% 16.54% 16.48% -
Total Cost 879,446 1,044,811 793,313 690,678 725,781 541,424 634,359 5.59%
-
Net Worth 13,245,434 12,971,775 12,515,084 11,966,777 11,438,851 10,533,780 10,265,662 4.33%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 633,194 435,321 375,959 375,959 336,384 296,809 791,492 -3.64%
Div Payout % 130.48% 136.93% 77.25% 80.84% 81.16% 51.95% 201.04% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 13,245,434 12,971,775 12,515,084 11,966,777 11,438,851 10,533,780 10,265,662 4.33%
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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 35.92% 24.68% 39.15% 40.15% 36.15% 51.29% 38.30% -
ROE 3.66% 2.45% 3.89% 3.89% 3.62% 5.42% 3.84% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 69.36 70.11 65.89 58.32 57.45 56.18 51.96 4.92%
EPS 24.52 16.07 24.60 23.50 20.95 28.87 19.90 3.53%
DPS 32.00 22.00 19.00 19.00 17.00 15.00 40.00 -3.64%
NAPS 6.6939 6.5556 6.3248 6.0477 5.7809 5.3235 5.188 4.33%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 69.36 70.11 65.89 58.32 57.45 56.18 51.96 4.92%
EPS 24.53 16.07 24.60 23.50 20.95 28.87 19.90 3.54%
DPS 32.00 22.00 19.00 19.00 17.00 15.00 40.00 -3.64%
NAPS 6.6942 6.5559 6.3251 6.048 5.7811 5.3237 5.1882 4.33%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 16.62 19.20 17.48 21.30 22.70 22.16 24.28 -
P/RPS 23.96 27.39 26.53 36.52 39.51 39.45 46.73 -10.53%
P/EPS 67.77 119.51 71.07 90.63 108.37 76.75 122.03 -9.33%
EY 1.48 0.84 1.41 1.10 0.92 1.30 0.82 10.33%
DY 1.93 1.15 1.09 0.89 0.75 0.68 1.65 2.64%
P/NAPS 2.48 2.93 2.76 3.52 3.93 4.16 4.68 -10.03%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 18/02/19 26/02/18 23/02/17 24/02/16 17/02/15 10/02/14 -
Price 16.22 18.12 17.66 20.58 22.40 22.38 23.10 -
P/RPS 23.39 25.85 26.80 35.29 38.99 39.84 44.46 -10.14%
P/EPS 66.14 112.78 71.80 87.56 106.93 77.52 116.10 -8.94%
EY 1.51 0.89 1.39 1.14 0.94 1.29 0.86 9.83%
DY 1.97 1.21 1.08 0.92 0.76 0.67 1.73 2.18%
P/NAPS 2.42 2.76 2.79 3.40 3.87 4.20 4.45 -9.64%

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