[PETGAS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 262.16%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,054,258 3,892,139 2,864,070 1,841,210 910,443 3,576,771 2,667,765 -46.17%
PBT 543,206 1,896,419 1,425,017 953,948 485,889 1,851,286 1,442,585 -47.88%
Tax -125,202 182,457 260,149 351,415 -125,462 -446,409 -332,601 -47.89%
NP 418,004 2,078,876 1,685,166 1,305,363 360,427 1,404,877 1,109,984 -47.88%
-
NP to SH 418,004 2,078,888 1,685,183 1,305,377 360,438 1,405,049 1,109,984 -47.88%
-
Tax Rate 23.05% -9.62% -18.26% -36.84% 25.82% 24.11% 23.06% -
Total Cost 636,254 1,813,263 1,178,904 535,847 550,016 2,171,894 1,557,781 -44.98%
-
Net Worth 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 13.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,088,302 - 296,809 - 989,366 - -
Div Payout % - 52.35% - 22.74% - 70.42% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 10,683,371 10,265,662 9,869,716 9,785,225 9,529,968 9,167,465 8,875,800 13.16%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 39.65% 53.41% 58.84% 70.90% 39.59% 39.28% 41.61% -
ROE 3.91% 20.25% 17.07% 13.34% 3.78% 15.33% 12.51% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 53.28 196.70 144.74 93.05 46.01 180.76 134.82 -46.17%
EPS 21.12 105.06 85.16 65.97 18.22 71.01 56.10 -47.89%
DPS 0.00 55.00 0.00 15.00 0.00 50.00 0.00 -
NAPS 5.3991 5.188 4.9879 4.9452 4.8162 4.633 4.4856 13.16%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 53.28 196.71 144.75 93.05 46.01 180.77 134.83 -46.18%
EPS 21.13 105.07 85.17 65.97 18.22 71.01 56.10 -47.87%
DPS 0.00 55.00 0.00 15.00 0.00 50.00 0.00 -
NAPS 5.3993 5.1882 4.9881 4.9454 4.8164 4.6332 4.4858 13.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 23.80 24.28 22.00 20.90 19.00 19.52 19.00 -
P/RPS 44.67 12.34 15.20 22.46 41.29 10.80 14.09 115.96%
P/EPS 112.66 23.11 25.83 31.68 104.31 27.49 33.87 122.99%
EY 0.89 4.33 3.87 3.16 0.96 3.64 2.95 -55.05%
DY 0.00 2.27 0.00 0.72 0.00 2.56 0.00 -
P/NAPS 4.41 4.68 4.41 4.23 3.95 4.21 4.24 2.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 10/02/14 31/10/13 22/08/13 10/05/13 21/02/13 23/11/12 -
Price 23.36 23.10 24.52 20.08 20.40 18.22 18.90 -
P/RPS 43.84 11.74 16.94 21.58 44.34 10.08 14.02 113.98%
P/EPS 110.58 21.99 28.79 30.44 111.99 25.66 33.69 121.02%
EY 0.90 4.55 3.47 3.29 0.89 3.90 2.97 -54.91%
DY 0.00 2.38 0.00 0.75 0.00 2.74 0.00 -
P/NAPS 4.33 4.45 4.92 4.06 4.24 3.93 4.21 1.89%

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