[PETGAS] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -6.03%
YoY- 1.31%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,391,716 3,892,139 3,576,771 3,221,844 3,415,141 3,125,745 2,982,347 5.11%
PBT 2,354,457 1,896,419 1,851,287 1,243,785 1,231,400 1,394,133 1,281,179 8.15%
Tax -512,378 182,457 -446,409 -303,097 -303,365 -301,184 -34,200 41.74%
NP 1,842,079 2,078,876 1,404,878 940,688 928,035 1,092,949 1,246,979 5.15%
-
NP to SH 1,843,185 2,078,888 1,405,050 940,896 928,697 1,092,949 1,246,979 5.16%
-
Tax Rate 21.76% -9.62% 24.11% 24.37% 24.64% 21.60% 2.67% -
Total Cost 2,549,637 1,813,263 2,171,893 2,281,156 2,487,106 2,032,796 1,735,368 5.08%
-
Net Worth 10,533,780 10,265,662 9,167,465 8,014,135 8,039,877 7,922,305 7,584,350 4.32%
Dividend
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,088,302 1,088,302 989,366 989,338 989,540 989,451 890,237 2.62%
Div Payout % 59.04% 52.35% 70.42% 105.15% 106.55% 90.53% 71.39% -
Equity
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 10,533,780 10,265,662 9,167,465 8,014,135 8,039,877 7,922,305 7,584,350 4.32%
NOSH 1,978,732 1,978,732 1,978,732 1,978,310 1,978,949 1,978,696 1,978,233 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 41.94% 53.41% 39.28% 29.20% 27.17% 34.97% 41.81% -
ROE 17.50% 20.25% 15.33% 11.74% 11.55% 13.80% 16.44% -
Per Share
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 221.95 196.70 180.76 162.86 172.57 157.97 150.76 5.11%
EPS 93.15 105.06 71.01 47.56 46.93 55.24 63.03 5.16%
DPS 55.00 55.00 50.00 50.00 50.00 50.00 45.00 2.62%
NAPS 5.3235 5.188 4.633 4.051 4.0627 4.0038 3.8339 4.32%
Adjusted Per Share Value based on latest NOSH - 1,978,310
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 221.96 196.71 180.77 162.83 172.60 157.97 150.73 5.11%
EPS 93.15 105.07 71.01 47.55 46.94 55.24 63.02 5.16%
DPS 55.00 55.00 50.00 50.00 50.01 50.01 44.99 2.62%
NAPS 5.3237 5.1882 4.6332 4.0503 4.0633 4.0039 3.8331 4.32%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 22.16 24.28 19.52 9.80 9.70 10.00 8.95 -
P/RPS 9.98 12.34 10.80 6.02 5.62 6.33 5.94 6.91%
P/EPS 23.79 23.11 27.49 20.61 20.67 18.10 14.20 6.87%
EY 4.20 4.33 3.64 4.85 4.84 5.52 7.04 -6.44%
DY 2.48 2.27 2.56 5.10 5.15 5.00 5.03 -8.71%
P/NAPS 4.16 4.68 4.21 2.42 2.39 2.50 2.33 7.75%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/02/15 10/02/14 21/02/13 11/05/10 21/05/09 21/05/08 23/05/07 -
Price 22.38 23.10 18.22 9.88 9.50 10.00 9.25 -
P/RPS 10.08 11.74 10.08 6.07 5.50 6.33 6.14 6.59%
P/EPS 24.03 21.99 25.66 20.77 20.24 18.10 14.67 6.56%
EY 4.16 4.55 3.90 4.81 4.94 5.52 6.81 -6.15%
DY 2.46 2.38 2.74 5.06 5.26 5.00 4.86 -8.40%
P/NAPS 4.20 4.45 3.93 2.44 2.34 2.50 2.41 7.42%

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