[PETGAS] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 59.59%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,028,069 909,007 802,211 935,871 799,945 763,108 692,400 5.22%
PBT 471,402 408,702 277,498 346,876 335,264 362,378 219,849 10.33%
Tax -77,692 -113,808 -75,410 -85,723 -34,700 -24,100 -12,568 26.46%
NP 393,710 294,894 202,088 261,153 300,564 338,278 207,281 8.61%
-
NP to SH 393,705 295,066 201,392 261,815 300,564 338,278 207,281 8.61%
-
Tax Rate 16.48% 27.85% 27.17% 24.71% 10.35% 6.65% 5.72% -
Total Cost 634,359 614,113 600,123 674,718 499,381 424,830 485,119 3.51%
-
Net Worth 10,265,662 9,167,465 8,014,135 8,039,877 7,922,305 7,584,350 7,044,587 4.97%
Dividend
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 791,492 692,556 692,408 692,632 692,543 593,470 494,468 6.25%
Div Payout % 201.04% 234.71% 343.81% 264.55% 230.41% 175.44% 238.55% -
Equity
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 10,265,662 9,167,465 8,014,135 8,039,877 7,922,305 7,584,350 7,044,587 4.97%
NOSH 1,978,732 1,978,732 1,978,310 1,978,949 1,978,696 1,978,233 1,977,872 0.00%
Ratio Analysis
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 38.30% 32.44% 25.19% 27.90% 37.57% 44.33% 29.94% -
ROE 3.84% 3.22% 2.51% 3.26% 3.79% 4.46% 2.94% -
Per Share
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 51.96 45.94 40.55 47.29 40.43 38.58 35.01 5.22%
EPS 19.90 14.91 10.18 13.23 15.19 17.10 10.48 8.61%
DPS 40.00 35.00 35.00 35.00 35.00 30.00 25.00 6.24%
NAPS 5.188 4.633 4.051 4.0627 4.0038 3.8339 3.5617 4.96%
Adjusted Per Share Value based on latest NOSH - 1,978,949
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 51.96 45.94 40.54 47.30 40.43 38.57 34.99 5.22%
EPS 19.90 14.91 10.18 13.23 15.19 17.10 10.48 8.61%
DPS 40.00 35.00 34.99 35.00 35.00 29.99 24.99 6.25%
NAPS 5.188 4.633 4.0501 4.0631 4.0037 3.8329 3.5602 4.97%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 24.28 19.52 9.80 9.70 10.00 8.95 9.00 -
P/RPS 46.73 42.49 24.17 20.51 24.74 23.20 25.71 8.00%
P/EPS 122.03 130.90 96.27 73.32 65.83 52.34 85.88 4.63%
EY 0.82 0.76 1.04 1.36 1.52 1.91 1.16 -4.37%
DY 1.65 1.79 3.57 3.61 3.50 3.35 2.78 -6.50%
P/NAPS 4.68 4.21 2.42 2.39 2.50 2.33 2.53 8.25%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/02/14 21/02/13 11/05/10 21/05/09 21/05/08 23/05/07 24/05/06 -
Price 23.10 18.22 9.88 9.50 10.00 9.25 8.60 -
P/RPS 44.46 39.66 24.36 20.09 24.74 23.98 24.57 7.94%
P/EPS 116.10 122.18 97.05 71.81 65.83 54.09 82.06 4.57%
EY 0.86 0.82 1.03 1.39 1.52 1.85 1.22 -4.40%
DY 1.73 1.92 3.54 3.68 3.50 3.24 2.91 -6.48%
P/NAPS 4.45 3.93 2.44 2.34 2.50 2.41 2.41 8.22%

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