[PETGAS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.04%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 5,498,074 4,110,865 2,709,026 1,350,766 4,809,623 3,505,868 2,342,660 76.32%
PBT 2,351,896 1,904,572 1,269,823 636,985 2,252,713 1,646,819 1,114,178 64.33%
Tax -443,715 -338,787 -227,395 -131,633 -435,780 -340,328 -225,087 57.02%
NP 1,908,181 1,565,785 1,042,428 505,352 1,816,933 1,306,491 889,091 66.15%
-
NP to SH 1,810,259 1,492,357 992,550 483,224 1,792,682 1,305,987 888,560 60.49%
-
Tax Rate 18.87% 17.79% 17.91% 20.67% 19.34% 20.67% 20.20% -
Total Cost 3,589,893 2,545,080 1,666,598 845,414 2,992,690 2,199,377 1,453,569 82.41%
-
Net Worth 12,971,775 13,023,420 12,839,398 12,650,429 12,515,084 12,319,783 12,205,610 4.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,424,687 989,366 633,194 316,597 1,305,963 989,366 613,406 75.11%
Div Payout % 78.70% 66.30% 63.79% 65.52% 72.85% 75.76% 69.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 12,971,775 13,023,420 12,839,398 12,650,429 12,515,084 12,319,783 12,205,610 4.13%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 34.71% 38.09% 38.48% 37.41% 37.78% 37.27% 37.95% -
ROE 13.96% 11.46% 7.73% 3.82% 14.32% 10.60% 7.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 277.86 207.75 136.91 68.26 243.07 177.18 118.39 76.33%
EPS 91.49 75.42 50.16 24.42 90.60 66.00 44.91 60.49%
DPS 72.00 50.00 32.00 16.00 66.00 50.00 31.00 75.11%
NAPS 6.5556 6.5817 6.4887 6.3932 6.3248 6.2261 6.1684 4.13%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 277.86 207.75 136.91 68.26 243.07 177.18 118.39 76.33%
EPS 91.49 75.42 50.16 24.42 90.60 66.00 44.91 60.49%
DPS 72.00 50.00 32.00 16.00 66.00 50.00 31.00 75.11%
NAPS 6.5556 6.5817 6.4887 6.3932 6.3248 6.2261 6.1684 4.13%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 19.20 18.90 17.30 17.84 17.48 17.90 18.54 -
P/RPS 6.91 9.10 12.64 26.13 7.19 10.10 15.66 -41.95%
P/EPS 20.99 25.06 34.49 73.05 19.29 27.12 41.29 -36.22%
EY 4.76 3.99 2.90 1.37 5.18 3.69 2.42 56.79%
DY 3.75 2.65 1.85 0.90 3.78 2.79 1.67 71.22%
P/NAPS 2.93 2.87 2.67 2.79 2.76 2.87 3.01 -1.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 30/11/18 15/08/18 17/05/18 26/02/18 10/11/17 15/08/17 -
Price 18.12 18.94 18.66 17.84 17.66 17.80 18.82 -
P/RPS 6.52 9.12 13.63 26.13 7.27 10.05 15.90 -44.71%
P/EPS 19.81 25.11 37.20 73.05 19.49 26.97 41.91 -39.23%
EY 5.05 3.98 2.69 1.37 5.13 3.71 2.39 64.43%
DY 3.97 2.64 1.71 0.90 3.74 2.81 1.65 79.27%
P/NAPS 2.76 2.88 2.88 2.79 2.79 2.86 3.05 -6.42%

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