[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
06-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 144.11%
YoY- 52.96%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 561,201 2,235,684 1,686,624 1,110,600 540,350 1,949,575 1,432,407 -46.54%
PBT 219,757 779,088 640,346 427,587 206,166 586,798 428,388 -35.99%
Tax -28,422 -122,287 -100,509 -67,114 -58,500 -110,100 -78,900 -49.46%
NP 191,335 656,801 539,837 360,473 147,666 476,698 349,488 -33.15%
-
NP to SH 191,335 656,801 539,837 360,473 147,666 476,698 349,488 -33.15%
-
Tax Rate 12.93% 15.70% 15.70% 15.70% 28.38% 18.76% 18.42% -
Total Cost 369,866 1,578,883 1,146,787 750,127 392,684 1,472,877 1,082,919 -51.23%
-
Net Worth 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 6,397,649 -0.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 197,891 197,838 197,897 - 395,764 - -
Div Payout % - 30.13% 36.65% 54.90% - 83.02% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 6,397,649 -0.25%
NOSH 1,978,645 1,978,912 1,978,389 1,978,976 1,979,436 1,978,821 1,978,980 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 34.09% 29.38% 32.01% 32.46% 27.33% 24.45% 24.40% -
ROE 3.00% 10.62% 9.10% 5.33% 2.20% 7.46% 5.46% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.36 112.98 85.25 56.12 27.30 98.52 72.38 -46.54%
EPS 9.67 33.19 27.28 18.22 7.46 24.09 17.66 -33.14%
DPS 0.00 10.00 10.00 10.00 0.00 20.00 0.00 -
NAPS 3.2212 3.1245 3.00 3.4177 3.3972 3.23 3.2328 -0.24%
Adjusted Per Share Value based on latest NOSH - 1,978,594
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.36 112.99 85.24 56.13 27.31 98.53 72.39 -46.55%
EPS 9.67 33.19 27.28 18.22 7.46 24.09 17.66 -33.14%
DPS 0.00 10.00 10.00 10.00 0.00 20.00 0.00 -
NAPS 3.2211 3.1248 2.9995 3.4181 3.3984 3.2301 3.2332 -0.25%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 7.05 7.25 6.85 5.95 6.65 7.00 7.50 -
P/RPS 24.86 6.42 8.03 10.60 24.36 7.11 10.36 79.52%
P/EPS 72.91 21.84 25.10 32.67 89.14 29.06 42.47 43.51%
EY 1.37 4.58 3.98 3.06 1.12 3.44 2.35 -30.28%
DY 0.00 1.38 1.46 1.68 0.00 2.86 0.00 -
P/NAPS 2.19 2.32 2.28 1.74 1.96 2.17 2.32 -3.78%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 10/04/02 -
Price 7.45 7.05 7.25 6.00 6.35 6.85 6.90 -
P/RPS 26.27 6.24 8.50 10.69 23.26 6.95 9.53 96.96%
P/EPS 77.04 21.24 26.57 32.94 85.12 28.44 39.07 57.44%
EY 1.30 4.71 3.76 3.04 1.17 3.52 2.56 -36.42%
DY 0.00 1.42 1.38 1.67 0.00 2.92 0.00 -
P/NAPS 2.31 2.26 2.42 1.76 1.87 2.12 2.13 5.57%

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