[PETGAS] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.92%
YoY- 329.45%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
Revenue 4,485,235 4,438,771 4,035,954 3,572,412 914,802 3,404,001 3,146,554 4.67%
PBT 2,009,537 2,382,542 1,953,736 1,890,414 446,762 1,196,970 1,392,587 4.84%
Tax -26,366 -508,496 182,717 -458,565 -113,306 -295,831 -296,828 -26.81%
NP 1,983,171 1,874,046 2,136,453 1,431,849 333,456 901,139 1,095,759 7.94%
-
NP to SH 1,984,685 1,875,117 2,136,454 1,432,032 333,456 902,053 1,095,759 7.95%
-
Tax Rate 1.31% 21.34% -9.35% 24.26% 25.36% 24.71% 21.31% -
Total Cost 2,502,064 2,564,725 1,899,501 2,140,563 581,346 2,502,862 2,050,795 2.59%
-
Net Worth 11,600,316 10,704,346 10,683,371 9,529,968 8,890,838 8,308,840 8,245,685 4.49%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
Div 1,187,239 1,365,325 1,088,302 989,366 - 989,540 989,451 2.37%
Div Payout % 59.82% 72.81% 50.94% 69.09% - 109.70% 90.30% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
Net Worth 11,600,316 10,704,346 10,683,371 9,529,968 8,890,838 8,308,840 8,245,685 4.49%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,955 1,978,473 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
NP Margin 44.22% 42.22% 52.94% 40.08% 36.45% 26.47% 34.82% -
ROE 17.11% 17.52% 20.00% 15.03% 3.75% 10.86% 13.29% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
RPS 226.67 224.32 203.97 180.54 46.23 172.01 159.04 4.67%
EPS 100.30 94.76 107.97 72.37 16.85 45.58 55.38 7.95%
DPS 60.00 69.00 55.00 50.00 0.00 50.00 50.00 2.37%
NAPS 5.8625 5.4097 5.3991 4.8162 4.4932 4.1986 4.1677 4.49%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
RPS 226.68 224.33 203.98 180.55 46.23 172.04 159.03 4.67%
EPS 100.31 94.77 107.98 72.37 16.85 45.59 55.38 7.95%
DPS 60.00 69.00 55.00 50.00 0.00 50.01 50.01 2.37%
NAPS 5.8627 5.4099 5.3993 4.8164 4.4934 4.1992 4.1673 4.49%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/06/09 30/06/08 -
Price 22.00 23.02 23.80 19.00 16.84 9.80 9.95 -
P/RPS 9.71 10.26 11.67 10.52 36.43 5.70 6.26 5.82%
P/EPS 21.93 24.29 22.04 26.25 99.93 21.50 17.97 2.60%
EY 4.56 4.12 4.54 3.81 1.00 4.65 5.57 -2.54%
DY 2.73 3.00 2.31 2.63 0.00 5.10 5.03 -7.57%
P/NAPS 3.75 4.26 4.41 3.95 3.75 2.33 2.39 5.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/06/09 30/06/08 CAGR
Date 09/05/16 12/05/15 06/05/14 10/05/13 09/05/12 24/08/09 14/08/08 -
Price 20.90 22.20 23.36 20.40 16.98 9.79 9.95 -
P/RPS 9.22 9.90 11.45 11.30 36.73 5.69 6.26 5.11%
P/EPS 20.84 23.43 21.64 28.19 100.76 21.48 17.97 1.92%
EY 4.80 4.27 4.62 3.55 0.99 4.66 5.57 -1.89%
DY 2.87 3.11 2.35 2.45 0.00 5.11 5.03 -6.97%
P/NAPS 3.57 4.10 4.33 4.24 3.78 2.33 2.39 5.30%

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