[PETGAS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 75.89%
YoY- -5.93%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 872,645 3,221,843 2,419,632 1,608,747 785,559 3,415,141 2,479,270 -50.24%
PBT 513,213 1,243,803 966,287 623,014 354,298 1,231,445 884,569 -30.50%
Tax -130,474 -303,114 -227,686 -150,313 -85,610 -303,415 -217,692 -28.98%
NP 382,739 940,689 738,601 472,701 268,688 928,030 666,877 -31.00%
-
NP to SH 382,787 940,896 739,504 473,031 268,940 928,692 666,877 -31.00%
-
Tax Rate 25.42% 24.37% 23.56% 24.13% 24.16% 24.64% 24.61% -
Total Cost 489,906 2,281,154 1,681,031 1,136,046 516,871 2,487,111 1,812,393 -58.29%
-
Net Worth 8,396,388 8,015,919 7,814,956 7,843,491 8,308,840 8,039,626 7,777,724 5.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 989,375 296,830 296,757 - 989,443 296,829 -
Div Payout % - 105.15% 40.14% 62.74% - 106.54% 44.51% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 8,396,388 8,015,919 7,814,956 7,843,491 8,308,840 8,039,626 7,777,724 5.24%
NOSH 1,978,227 1,978,750 1,978,870 1,978,381 1,978,955 1,978,887 1,978,863 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 43.86% 29.20% 30.53% 29.38% 34.20% 27.17% 26.90% -
ROE 4.56% 11.74% 9.46% 6.03% 3.24% 11.55% 8.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.11 162.82 122.27 81.32 39.70 172.58 125.29 -50.23%
EPS 19.35 47.55 37.37 23.91 13.59 46.93 33.70 -30.98%
DPS 0.00 50.00 15.00 15.00 0.00 50.00 15.00 -
NAPS 4.2444 4.051 3.9492 3.9646 4.1986 4.0627 3.9304 5.27%
Adjusted Per Share Value based on latest NOSH - 1,979,534
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.10 162.82 122.28 81.30 39.70 172.59 125.30 -50.24%
EPS 19.35 47.55 37.37 23.91 13.59 46.93 33.70 -30.98%
DPS 0.00 50.00 15.00 15.00 0.00 50.00 15.00 -
NAPS 4.2433 4.051 3.9495 3.9639 4.1991 4.063 3.9307 5.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 9.89 9.80 9.87 9.73 9.80 9.70 9.80 -
P/RPS 22.42 6.02 8.07 11.97 24.69 5.62 7.82 102.20%
P/EPS 51.11 20.61 26.41 40.69 72.11 20.67 29.08 45.78%
EY 1.96 4.85 3.79 2.46 1.39 4.84 3.44 -31.34%
DY 0.00 5.10 1.52 1.54 0.00 5.15 1.53 -
P/NAPS 2.33 2.42 2.50 2.45 2.33 2.39 2.49 -4.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 11/05/10 18/02/10 20/11/09 24/08/09 21/05/09 19/02/09 -
Price 10.40 9.88 9.78 9.80 9.79 9.50 9.80 -
P/RPS 23.58 6.07 8.00 12.05 24.66 5.50 7.82 109.13%
P/EPS 53.75 20.78 26.17 40.99 72.04 20.24 29.08 50.78%
EY 1.86 4.81 3.82 2.44 1.39 4.94 3.44 -33.70%
DY 0.00 5.06 1.53 1.53 0.00 5.26 1.53 -
P/NAPS 2.45 2.44 2.48 2.47 2.33 2.34 2.49 -1.07%

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