[PETGAS] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -3.91%
YoY- 57.57%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 545,294 561,201 549,061 576,024 570,250 540,350 517,168 3.59%
PBT 160,612 219,757 138,743 212,759 221,420 206,166 158,410 0.92%
Tax -19,600 -28,422 46,213 -33,395 -34,754 -58,500 -31,200 -26.62%
NP 141,012 191,335 184,956 179,364 186,666 147,666 127,210 7.10%
-
NP to SH 141,012 191,335 184,956 179,364 186,666 147,666 127,210 7.10%
-
Tax Rate 12.20% 12.93% -33.31% 15.70% 15.70% 28.38% 19.70% -
Total Cost 404,282 369,866 364,105 396,660 383,584 392,684 389,958 2.43%
-
Net Worth 6,116,123 6,373,612 6,180,695 5,939,368 6,762,242 6,724,543 6,390,175 -2.87%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 197,772 - - 197,978 197,859 - 197,838 -0.02%
Div Payout % 140.25% - - 110.38% 106.00% - 155.52% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,116,123 6,373,612 6,180,695 5,939,368 6,762,242 6,724,543 6,390,175 -2.87%
NOSH 1,977,727 1,978,645 1,978,138 1,979,789 1,978,594 1,979,436 1,978,382 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 25.86% 34.09% 33.69% 31.14% 32.73% 27.33% 24.60% -
ROE 2.31% 3.00% 2.99% 3.02% 2.76% 2.20% 1.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.57 28.36 27.76 29.10 28.82 27.30 26.14 3.61%
EPS 7.13 9.67 9.35 9.06 9.43 7.46 6.43 7.12%
DPS 10.00 0.00 0.00 10.00 10.00 0.00 10.00 0.00%
NAPS 3.0925 3.2212 3.1245 3.00 3.4177 3.3972 3.23 -2.85%
Adjusted Per Share Value based on latest NOSH - 1,979,789
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.56 28.36 27.75 29.11 28.82 27.31 26.14 3.58%
EPS 7.13 9.67 9.35 9.06 9.43 7.46 6.43 7.12%
DPS 9.99 0.00 0.00 10.01 10.00 0.00 10.00 -0.06%
NAPS 3.0909 3.2211 3.1236 3.0016 3.4175 3.3984 3.2294 -2.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.15 7.05 7.25 6.85 5.95 6.65 7.00 -
P/RPS 25.93 24.86 26.12 23.54 20.64 24.36 26.78 -2.12%
P/EPS 100.28 72.91 77.54 75.61 63.07 89.14 108.86 -5.32%
EY 1.00 1.37 1.29 1.32 1.59 1.12 0.92 5.71%
DY 1.40 0.00 0.00 1.46 1.68 0.00 1.43 -1.40%
P/NAPS 2.31 2.19 2.32 2.28 1.74 1.96 2.17 4.25%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 11/08/03 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 -
Price 7.85 7.45 7.05 7.25 6.00 6.35 6.85 -
P/RPS 28.47 26.27 25.40 24.92 20.82 23.26 26.20 5.69%
P/EPS 110.10 77.04 75.40 80.02 63.60 85.12 106.53 2.21%
EY 0.91 1.30 1.33 1.25 1.57 1.17 0.94 -2.13%
DY 1.27 0.00 0.00 1.38 1.67 0.00 1.46 -8.86%
P/NAPS 2.54 2.31 2.26 2.42 1.76 1.87 2.12 12.79%

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