[PETGAS] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -14.83%
YoY- 3.73%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,582,836 1,632,871 1,496,881 1,388,740 1,372,379 1,387,209 1,303,755 3.28%
PBT 608,477 527,463 624,236 641,212 588,271 447,326 605,893 0.07%
Tax -142,863 -65,360 -135,746 -120,181 -95,338 -104,928 -95,451 6.94%
NP 465,614 462,103 488,490 521,031 492,933 342,398 510,442 -1.51%
-
NP to SH 441,591 412,546 452,631 503,352 485,273 317,904 486,696 -1.60%
-
Tax Rate 23.48% 12.39% 21.75% 18.74% 16.21% 23.46% 15.75% -
Total Cost 1,117,222 1,170,768 1,008,391 867,709 879,446 1,044,811 793,313 5.86%
-
Net Worth 13,555,105 13,148,080 13,098,612 12,634,797 13,245,434 12,971,775 12,515,084 1.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 435,321 435,321 633,194 534,257 633,194 435,321 375,959 2.47%
Div Payout % 98.58% 105.52% 139.89% 106.14% 130.48% 136.93% 77.25% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 13,555,105 13,148,080 13,098,612 12,634,797 13,245,434 12,971,775 12,515,084 1.33%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 29.42% 28.30% 32.63% 37.52% 35.92% 24.68% 39.15% -
ROE 3.26% 3.14% 3.46% 3.98% 3.66% 2.45% 3.89% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 79.99 82.52 75.65 70.18 69.36 70.11 65.89 3.28%
EPS 22.32 20.85 22.87 25.44 24.52 16.07 24.60 -1.60%
DPS 22.00 22.00 32.00 27.00 32.00 22.00 19.00 2.47%
NAPS 6.8504 6.6447 6.6197 6.3853 6.6939 6.5556 6.3248 1.33%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 79.99 82.52 75.65 70.18 69.36 70.11 65.89 3.28%
EPS 22.32 20.85 22.87 25.44 24.52 16.07 24.60 -1.60%
DPS 22.00 22.00 32.00 27.00 32.00 22.00 19.00 2.47%
NAPS 6.8504 6.6447 6.6197 6.3853 6.6939 6.5556 6.3248 1.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 17.40 17.12 18.00 17.18 16.62 19.20 17.48 -
P/RPS 21.75 20.75 23.79 24.48 23.96 27.39 26.53 -3.25%
P/EPS 77.97 82.11 78.69 67.54 67.77 119.51 71.07 1.55%
EY 1.28 1.22 1.27 1.48 1.48 0.84 1.41 -1.59%
DY 1.26 1.29 1.78 1.57 1.93 1.15 1.09 2.44%
P/NAPS 2.54 2.58 2.72 2.69 2.48 2.93 2.76 -1.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 16/02/23 22/02/22 22/02/21 18/02/20 18/02/19 26/02/18 -
Price 18.06 17.50 17.10 16.08 16.22 18.12 17.66 -
P/RPS 22.58 21.21 22.60 22.91 23.39 25.85 26.80 -2.81%
P/EPS 80.93 83.94 74.75 63.21 66.14 112.78 71.80 2.01%
EY 1.24 1.19 1.34 1.58 1.51 0.89 1.39 -1.88%
DY 1.22 1.26 1.87 1.68 1.97 1.21 1.08 2.05%
P/NAPS 2.64 2.63 2.58 2.52 2.42 2.76 2.79 -0.91%

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