[PETGAS] QoQ Quarter Result on 31-Dec-2001 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
10-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -20.62%
YoY- 42.0%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 570,250 540,350 517,168 499,638 470,615 462,154 449,469 17.17%
PBT 221,420 206,166 158,410 166,729 132,892 145,613 164,752 21.76%
Tax -34,754 -58,500 -31,200 -52,900 10,500 -41,200 -29,100 12.55%
NP 186,666 147,666 127,210 113,829 143,392 104,413 135,652 23.69%
-
NP to SH 186,666 147,666 127,210 113,829 143,392 104,413 135,652 23.69%
-
Tax Rate 15.70% 28.38% 19.70% 31.73% -7.90% 28.29% 17.66% -
Total Cost 383,584 392,684 389,958 385,809 327,223 357,741 313,817 14.30%
-
Net Worth 6,762,242 6,724,543 6,390,175 6,399,763 6,323,786 5,889,383 6,065,582 7.51%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 197,859 - 197,838 - 199,155 - 193,788 1.39%
Div Payout % 106.00% - 155.52% - 138.89% - 142.86% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 6,762,242 6,724,543 6,390,175 6,399,763 6,323,786 5,889,383 6,065,582 7.51%
NOSH 1,978,594 1,979,436 1,978,382 1,979,634 1,991,555 1,963,127 1,937,885 1.39%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 32.73% 27.33% 24.60% 22.78% 30.47% 22.59% 30.18% -
ROE 2.76% 2.20% 1.99% 1.78% 2.27% 1.77% 2.24% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.82 27.30 26.14 25.24 23.63 23.54 23.19 15.57%
EPS 9.43 7.46 6.43 5.75 7.20 5.28 7.00 21.95%
DPS 10.00 0.00 10.00 0.00 10.00 0.00 10.00 0.00%
NAPS 3.4177 3.3972 3.23 3.2328 3.1753 3.00 3.13 6.03%
Adjusted Per Share Value based on latest NOSH - 1,979,634
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.82 27.31 26.14 25.25 23.78 23.36 22.72 17.16%
EPS 9.43 7.46 6.43 5.75 7.25 5.28 6.86 23.60%
DPS 10.00 0.00 10.00 0.00 10.06 0.00 9.79 1.42%
NAPS 3.4175 3.3984 3.2294 3.2343 3.1959 2.9763 3.0654 7.51%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.95 6.65 7.00 7.50 5.80 5.55 6.50 -
P/RPS 20.64 24.36 26.78 29.72 24.54 23.58 28.02 -18.42%
P/EPS 63.07 89.14 108.86 130.43 80.56 104.35 92.86 -22.71%
EY 1.59 1.12 0.92 0.77 1.24 0.96 1.08 29.38%
DY 1.68 0.00 1.43 0.00 1.72 0.00 1.54 5.96%
P/NAPS 1.74 1.96 2.17 2.32 1.83 1.85 2.08 -11.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 06/11/02 13/08/02 10/05/02 10/04/02 09/11/01 09/08/01 28/05/01 -
Price 6.00 6.35 6.85 6.90 5.40 5.95 5.65 -
P/RPS 20.82 23.26 26.20 27.34 22.85 25.27 24.36 -9.93%
P/EPS 63.60 85.12 106.53 120.00 75.00 111.87 80.71 -14.67%
EY 1.57 1.17 0.94 0.83 1.33 0.89 1.24 17.01%
DY 1.67 0.00 1.46 0.00 1.85 0.00 1.77 -3.79%
P/NAPS 1.76 1.87 2.12 2.13 1.70 1.98 1.81 -1.84%

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