[PETGAS] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

22-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- -14.83%

YoY- 3.73%

Quarter Report

PGB Quarterly Report for the Fourth Quarter Ended 31 December 2020.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Quarter Result
Revenue	1,427,793	1,383,918	1,340,010	1,388,740	1,407,423	1,399,818	1,396,136	1.50%
YoY %	3.17%	3.28%	-3.51%	-1.33%	0.54%	0.26%	-	-
Horiz. %	102.27%	99.12%	95.98%	99.47%	100.81%	100.26%	100.00%	-
PBT	770,065	576,871	670,500	641,212	808,107	711,923	448,958	43.24%
YoY %	33.49%	-13.96%	4.57%	-20.65%	13.51%	58.57%	-	-
Horiz. %	171.52%	128.49%	149.35%	142.82%	180.00%	158.57%	100.00%	-
Tax	-151,053	-112,974	-130,495	-120,181	-168,591	-138,208	-100,939	30.79%
YoY %	-33.71%	13.43%	-8.58%	28.71%	-21.98%	-36.92%	-	-
Horiz. %	149.65%	111.92%	129.28%	119.06%	167.02%	136.92%	100.00%	-
NP	619,012	463,897	540,005	521,031	639,516	573,715	348,019	46.75%
YoY %	33.44%	-14.09%	3.64%	-18.53%	11.47%	64.85%	-	-
Horiz. %	177.87%	133.30%	155.17%	149.71%	183.76%	164.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	580,841	439,069	516,399	503,352	591,013	547,097	368,123	35.49%
YoY %	32.29%	-14.97%	2.59%	-14.83%	8.03%	48.62%	-	-
Horiz. %	157.78%	119.27%	140.28%	136.73%	160.55%	148.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.62%	19.58%	19.46%	18.74%	20.86%	19.41%	22.48%	-
YoY %	0.20%	0.62%	3.84%	-10.16%	7.47%	-13.66%	-	-
Horiz. %	87.28%	87.10%	86.57%	83.36%	92.79%	86.34%	100.00%	-
Total Cost	808,781	920,021	800,005	867,709	767,907	826,103	1,048,117	-15.85%
YoY %	-12.09%	15.00%	-7.80%	13.00%	-7.04%	-21.18%	-	-
Horiz. %	77.17%	87.78%	76.33%	82.79%	73.27%	78.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,022,034	12,746,793	12,629,059	12,634,797	12,485,996	13,209,618	12,982,658	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	356,171	316,597	316,597	534,257	356,171	1,305,963	316,597	8.16%
YoY %	12.50%	0.00%	-40.74%	50.00%	-72.73%	312.50%	-	-
Horiz. %	112.50%	100.00%	100.00%	168.75%	112.50%	412.50%	100.00%	-
Div Payout %	61.32%	72.11%	61.31%	106.14%	60.26%	238.71%	86.00%	-
YoY %	-14.96%	17.62%	-42.24%	76.14%	-74.76%	177.57%	-	-
Horiz. %	71.30%	83.85%	71.29%	123.42%	70.07%	277.57%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	13,022,034	12,746,793	12,629,059	12,634,797	12,485,996	13,209,618	12,982,658	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	43.35%	33.52%	40.30%	37.52%	45.44%	40.98%	24.93%	-
YoY %	29.33%	-16.82%	7.41%	-17.43%	10.88%	64.38%	-	-
Horiz. %	173.89%	134.46%	161.65%	150.50%	182.27%	164.38%	100.00%	-
ROE	4.46%	3.44%	4.09%	3.98%	4.73%	4.14%	2.84%	-
YoY %	29.65%	-15.89%	2.76%	-15.86%	14.25%	45.77%	-	-
Horiz. %	157.04%	121.13%	144.01%	140.14%	166.55%	145.77%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	72.16	69.94	67.72	70.18	71.13	70.74	70.56	1.50%
YoY %	3.17%	3.28%	-3.51%	-1.34%	0.55%	0.26%	-	-
Horiz. %	102.27%	99.12%	95.98%	99.46%	100.81%	100.26%	100.00%	-
EPS	29.35	22.19	26.10	25.44	29.87	27.65	18.60	35.50%
YoY %	32.27%	-14.98%	2.59%	-14.83%	8.03%	48.66%	-	-
Horiz. %	157.80%	119.30%	140.32%	136.77%	160.59%	148.66%	100.00%	-
DPS	18.00	16.00	16.00	27.00	18.00	66.00	16.00	8.16%
YoY %	12.50%	0.00%	-40.74%	50.00%	-72.73%	312.50%	-	-
Horiz. %	112.50%	100.00%	100.00%	168.75%	112.50%	412.50%	100.00%	-
NAPS	6.581	6.4419	6.3824	6.3853	6.3101	6.6758	6.5611	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	72.16	69.94	67.72	70.18	71.13	70.74	70.56	1.50%
YoY %	3.17%	3.28%	-3.51%	-1.34%	0.55%	0.26%	-	-
Horiz. %	102.27%	99.12%	95.98%	99.46%	100.81%	100.26%	100.00%	-
EPS	29.35	22.19	26.10	25.44	29.87	27.65	18.60	35.50%
YoY %	32.27%	-14.98%	2.59%	-14.83%	8.03%	48.66%	-	-
Horiz. %	157.80%	119.30%	140.32%	136.77%	160.59%	148.66%	100.00%	-
DPS	18.00	16.00	16.00	27.00	18.00	66.00	16.00	8.16%
YoY %	12.50%	0.00%	-40.74%	50.00%	-72.73%	312.50%	-	-
Horiz. %	112.50%	100.00%	100.00%	168.75%	112.50%	412.50%	100.00%	-
NAPS	6.581	6.4419	6.3824	6.3853	6.3101	6.6758	6.5611	0.20%
YoY %	2.16%	0.93%	-0.05%	1.19%	-5.48%	1.75%	-	-
Horiz. %	100.30%	98.18%	97.28%	97.32%	96.17%	101.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	16.82	15.50	16.00	17.18	16.42	16.88	15.40	-
P/RPS	23.31	22.16	23.63	24.48	23.09	23.86	21.83	4.46%
YoY %	5.19%	-6.22%	-3.47%	6.02%	-3.23%	9.30%	-	-
Horiz. %	106.78%	101.51%	108.25%	112.14%	105.77%	109.30%	100.00%	-
P/EPS	57.30	69.85	61.31	67.54	54.97	61.05	82.78	-21.73%
YoY %	-17.97%	13.93%	-9.22%	22.87%	-9.96%	-26.25%	-	-
Horiz. %	69.22%	84.38%	74.06%	81.59%	66.40%	73.75%	100.00%	-
EY	1.75	1.43	1.63	1.48	1.82	1.64	1.21	27.86%
YoY %	22.38%	-12.27%	10.14%	-18.68%	10.98%	35.54%	-	-
Horiz. %	144.63%	118.18%	134.71%	122.31%	150.41%	135.54%	100.00%	-
DY	1.07	1.03	1.00	1.57	1.10	3.91	1.04	1.91%
YoY %	3.88%	3.00%	-36.31%	42.73%	-71.87%	275.96%	-	-
Horiz. %	102.88%	99.04%	96.15%	150.96%	105.77%	375.96%	100.00%	-
P/NAPS	2.56	2.41	2.51	2.69	2.60	2.53	2.35	5.86%
YoY %	6.22%	-3.98%	-6.69%	3.46%	2.77%	7.66%	-	-
Horiz. %	108.94%	102.55%	106.81%	114.47%	110.64%	107.66%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	22/11/21	23/08/21	25/05/21	22/02/21	19/11/20	19/08/20	20/05/20	-
Price	16.40	15.96	15.94	16.08	16.32	16.38	14.92	-
P/RPS	22.73	22.82	23.54	22.91	22.94	23.15	21.15	4.91%
YoY %	-0.39%	-3.06%	2.75%	-0.13%	-0.91%	9.46%	-	-
Horiz. %	107.47%	107.90%	111.30%	108.32%	108.46%	109.46%	100.00%	-
P/EPS	55.87	71.93	61.08	63.21	54.64	59.24	80.20	-21.39%
YoY %	-22.33%	17.76%	-3.37%	15.68%	-7.77%	-26.13%	-	-
Horiz. %	69.66%	89.69%	76.16%	78.82%	68.13%	73.87%	100.00%	-
EY	1.79	1.39	1.64	1.58	1.83	1.69	1.25	27.01%
YoY %	28.78%	-15.24%	3.80%	-13.66%	8.28%	35.20%	-	-
Horiz. %	143.20%	111.20%	131.20%	126.40%	146.40%	135.20%	100.00%	-
DY	1.10	1.00	1.00	1.68	1.10	4.03	1.07	1.85%
YoY %	10.00%	0.00%	-40.48%	52.73%	-72.70%	276.64%	-	-
Horiz. %	102.80%	93.46%	93.46%	157.01%	102.80%	376.64%	100.00%	-
P/NAPS	2.49	2.48	2.50	2.52	2.59	2.45	2.27	6.35%
YoY %	0.40%	-0.80%	-0.79%	-2.70%	5.71%	7.93%	-	-
Horiz. %	109.69%	109.25%	110.13%	111.01%	114.10%	107.93%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:50:00

EMA 5

10 Mins

SELL

2024-06-26 15:15:00

EMA 5

5 Mins

SELL

2024-06-26 15:00:00

ADX

5 Mins

SELL

2024-06-26 15:00:00

ADX

10 Mins

SELL

2024-06-26 15:00:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

647

YTLPOWR

YTL POWER INTERNATIONAL BHD

635

PTRANS

PERAK TRANSIT BERHAD

625

NOTION

NOTION VTEC BHD

623

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

574

SNS

SNS NETWORK TECHNOLOGY BERHAD

435

PBBANK

PUBLIC BANK BHD

411

GENTING

GENTING BHD

396

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More