[PETGAS] QoQ 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- -0.71%

YoY- 4.32%

Quarter Report

PGB Interim Financial Report for First Quarter Ended 31 March 2018.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Quarter Result
Revenue	1,387,209	1,401,839	1,358,260	1,350,766	1,303,755	1,163,208	1,173,512	11.76%
YoY %	-1.04%	3.21%	0.55%	3.61%	12.08%	-0.88%	-	-
Horiz. %	118.21%	119.46%	115.74%	115.10%	111.10%	99.12%	100.00%	-
PBT	447,326	634,750	632,837	636,985	605,893	532,642	537,131	-11.45%
YoY %	-29.53%	0.30%	-0.65%	5.13%	13.75%	-0.84%	-	-
Horiz. %	83.28%	118.17%	117.82%	118.59%	112.80%	99.16%	100.00%	-
Tax	-104,928	-111,392	-95,762	-131,633	-95,451	-115,242	-111,201	-3.78%
YoY %	5.80%	-16.32%	27.25%	-37.91%	17.17%	-3.63%	-	-
Horiz. %	94.36%	100.17%	86.12%	118.37%	85.84%	103.63%	100.00%	-
NP	342,398	523,358	537,075	505,352	510,442	417,400	425,930	-13.50%
YoY %	-34.58%	-2.55%	6.28%	-1.00%	22.29%	-2.00%	-	-
Horiz. %	80.39%	122.87%	126.09%	118.65%	119.84%	98.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	317,904	499,808	509,325	483,224	486,696	417,427	425,325	-17.59%
YoY %	-36.39%	-1.87%	5.40%	-0.71%	16.59%	-1.86%	-	-
Horiz. %	74.74%	117.51%	119.75%	113.61%	114.43%	98.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.46%	17.55%	15.13%	20.67%	15.75%	21.64%	20.70%	-
YoY %	33.68%	15.99%	-26.80%	31.24%	-27.22%	4.54%	-	-
Horiz. %	113.33%	84.78%	73.09%	99.86%	76.09%	104.54%	100.00%	-
Total Cost	1,044,811	878,481	821,185	845,414	793,313	745,808	747,582	24.92%
YoY %	18.93%	6.98%	-2.87%	6.57%	6.37%	-0.24%	-	-
Horiz. %	139.76%	117.51%	109.85%	113.09%	106.12%	99.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.40%	1.43%	1.49%	1.08%	1.59%	0.94%	-	-
Horiz. %	106.28%	106.70%	105.19%	103.64%	102.54%	100.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	435,321	356,171	316,597	316,597	375,959	316,597	316,597	23.58%
YoY %	22.22%	12.50%	0.00%	-15.79%	18.75%	0.00%	-	-
Horiz. %	137.50%	112.50%	100.00%	100.00%	118.75%	100.00%	100.00%	-
Div Payout %	136.93%	71.26%	62.16%	65.52%	77.25%	75.84%	74.44%	-
YoY %	92.16%	14.64%	-5.13%	-15.18%	1.86%	1.88%	-	-
Horiz. %	183.95%	95.73%	83.50%	88.02%	103.77%	101.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
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%
YoY %	-0.40%	1.43%	1.49%	1.08%	1.59%	0.94%	-	-
Horiz. %	106.28%	106.70%	105.19%	103.64%	102.54%	100.94%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	24.68%	37.33%	39.54%	37.41%	39.15%	35.88%	36.30%	-
YoY %	-33.89%	-5.59%	5.69%	-4.44%	9.11%	-1.16%	-	-
Horiz. %	67.99%	102.84%	108.93%	103.06%	107.85%	98.84%	100.00%	-
ROE	2.45%	3.84%	3.97%	3.82%	3.89%	3.39%	3.48%	-
YoY %	-36.20%	-3.27%	3.93%	-1.80%	14.75%	-2.59%	-	-
Horiz. %	70.40%	110.34%	114.08%	109.77%	111.78%	97.41%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	70.11	70.85	68.64	68.26	65.89	58.79	59.31	11.76%
YoY %	-1.04%	3.22%	0.56%	3.60%	12.08%	-0.88%	-	-
Horiz. %	118.21%	119.46%	115.73%	115.09%	111.09%	99.12%	100.00%	-
EPS	16.07	25.26	25.74	24.42	24.60	21.10	21.49	-17.57%
YoY %	-36.38%	-1.86%	5.41%	-0.73%	16.59%	-1.81%	-	-
Horiz. %	74.78%	117.54%	119.78%	113.63%	114.47%	98.19%	100.00%	-
DPS	22.00	18.00	16.00	16.00	19.00	16.00	16.00	23.58%
YoY %	22.22%	12.50%	0.00%	-15.79%	18.75%	0.00%	-	-
Horiz. %	137.50%	112.50%	100.00%	100.00%	118.75%	100.00%	100.00%	-
NAPS	6.5556	6.5817	6.4887	6.3932	6.3248	6.2261	6.1684	4.13%
YoY %	-0.40%	1.43%	1.49%	1.08%	1.59%	0.94%	-	-
Horiz. %	106.28%	106.70%	105.19%	103.64%	102.54%	100.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	70.11	70.85	68.65	68.27	65.89	58.79	59.31	11.76%
YoY %	-1.04%	3.20%	0.56%	3.61%	12.08%	-0.88%	-	-
Horiz. %	118.21%	119.46%	115.75%	115.11%	111.09%	99.12%	100.00%	-
EPS	16.07	25.26	25.74	24.42	24.60	21.10	21.50	-17.59%
YoY %	-36.38%	-1.86%	5.41%	-0.73%	16.59%	-1.86%	-	-
Horiz. %	74.74%	117.49%	119.72%	113.58%	114.42%	98.14%	100.00%	-
DPS	22.00	18.00	16.00	16.00	19.00	16.00	16.00	23.58%
YoY %	22.22%	12.50%	0.00%	-15.79%	18.75%	0.00%	-	-
Horiz. %	137.50%	112.50%	100.00%	100.00%	118.75%	100.00%	100.00%	-
NAPS	6.5559	6.582	6.489	6.3935	6.3251	6.2264	6.1687	4.13%
YoY %	-0.40%	1.43%	1.49%	1.08%	1.59%	0.94%	-	-
Horiz. %	106.28%	106.70%	105.19%	103.64%	102.54%	100.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	27.39	26.68	25.20	26.13	26.53	30.45	31.26	-8.41%
YoY %	2.66%	5.87%	-3.56%	-1.51%	-12.87%	-2.59%	-	-
Horiz. %	87.62%	85.35%	80.61%	83.59%	84.87%	97.41%	100.00%	-
P/EPS	119.51	74.82	67.21	73.05	71.07	84.85	86.25	24.21%
YoY %	59.73%	11.32%	-7.99%	2.79%	-16.24%	-1.62%	-	-
Horiz. %	138.56%	86.75%	77.92%	84.70%	82.40%	98.38%	100.00%	-
EY	0.84	1.34	1.49	1.37	1.41	1.18	1.16	-19.31%
YoY %	-37.31%	-10.07%	8.76%	-2.84%	19.49%	1.72%	-	-
Horiz. %	72.41%	115.52%	128.45%	118.10%	121.55%	101.72%	100.00%	-
DY	1.15	0.95	0.92	0.90	1.09	0.89	0.86	21.31%
YoY %	21.05%	3.26%	2.22%	-17.43%	22.47%	3.49%	-	-
Horiz. %	133.72%	110.47%	106.98%	104.65%	126.74%	103.49%	100.00%	-
P/NAPS	2.93	2.87	2.67	2.79	2.76	2.87	3.01	-1.77%
YoY %	2.09%	7.49%	-4.30%	1.09%	-3.83%	-4.65%	-	-
Horiz. %	97.34%	95.35%	88.70%	92.69%	91.69%	95.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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	25.85	26.73	27.18	26.13	26.80	30.28	31.73	-12.73%
YoY %	-3.29%	-1.66%	4.02%	-2.50%	-11.49%	-4.57%	-	-
Horiz. %	81.47%	84.24%	85.66%	82.35%	84.46%	95.43%	100.00%	-
P/EPS	112.78	74.98	72.49	73.05	71.80	84.38	87.56	18.32%
YoY %	50.41%	3.43%	-0.77%	1.74%	-14.91%	-3.63%	-	-
Horiz. %	128.80%	85.63%	82.79%	83.43%	82.00%	96.37%	100.00%	-
EY	0.89	1.33	1.38	1.37	1.39	1.19	1.14	-15.17%
YoY %	-33.08%	-3.62%	0.73%	-1.44%	16.81%	4.39%	-	-
Horiz. %	78.07%	116.67%	121.05%	120.18%	121.93%	104.39%	100.00%	-
DY	1.21	0.95	0.86	0.90	1.08	0.90	0.85	26.46%
YoY %	27.37%	10.47%	-4.44%	-16.67%	20.00%	5.88%	-	-
Horiz. %	142.35%	111.76%	101.18%	105.88%	127.06%	105.88%	100.00%	-
P/NAPS	2.76	2.88	2.88	2.79	2.79	2.86	3.05	-6.42%
YoY %	-4.17%	0.00%	3.23%	0.00%	-2.45%	-6.23%	-	-
Horiz. %	90.49%	94.43%	94.43%	91.48%	91.48%	93.77%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos