[PETGAS] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 62.14%
YoY- 6.67%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,372,379 1,338,061 1,380,220 1,367,590 1,387,209 1,401,839 1,358,260 0.68%
PBT 588,271 553,293 651,289 670,031 447,326 634,750 632,837 -4.73%
Tax -95,338 -107,782 -136,456 -139,257 -104,928 -111,392 -95,762 -0.29%
NP 492,933 445,511 514,833 530,774 342,398 523,358 537,075 -5.54%
-
NP to SH 485,273 431,589 502,897 515,461 317,904 499,808 509,325 -3.16%
-
Tax Rate 16.21% 19.48% 20.95% 20.78% 23.46% 17.55% 15.13% -
Total Cost 879,446 892,550 865,387 836,816 1,044,811 878,481 821,185 4.66%
-
Net Worth 13,245,434 13,286,394 13,166,680 12,988,000 12,971,775 13,023,420 12,839,398 2.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 633,194 356,171 316,597 316,597 435,321 356,171 316,597 58.53%
Div Payout % 130.48% 82.53% 62.95% 61.42% 136.93% 71.26% 62.16% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 13,245,434 13,286,394 13,166,680 12,988,000 12,971,775 13,023,420 12,839,398 2.09%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 35.92% 33.30% 37.30% 38.81% 24.68% 37.33% 39.54% -
ROE 3.66% 3.25% 3.82% 3.97% 2.45% 3.84% 3.97% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 69.36 67.62 69.75 69.11 70.11 70.85 68.64 0.69%
EPS 24.52 21.81 25.42 26.05 16.07 25.26 25.74 -3.17%
DPS 32.00 18.00 16.00 16.00 22.00 18.00 16.00 58.53%
NAPS 6.6939 6.7146 6.6541 6.5638 6.5556 6.5817 6.4887 2.09%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 69.36 67.62 69.75 69.11 70.11 70.85 68.64 0.69%
EPS 24.52 21.81 25.42 26.05 16.07 25.26 25.74 -3.17%
DPS 32.00 18.00 16.00 16.00 22.00 18.00 16.00 58.53%
NAPS 6.6939 6.7146 6.6541 6.5638 6.5556 6.5817 6.4887 2.09%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 16.62 16.38 17.36 17.62 19.20 18.90 17.30 -
P/RPS 23.96 24.22 24.89 25.49 27.39 26.68 25.20 -3.29%
P/EPS 67.77 75.10 68.31 67.64 119.51 74.82 67.21 0.55%
EY 1.48 1.33 1.46 1.48 0.84 1.34 1.49 -0.44%
DY 1.93 1.10 0.92 0.91 1.15 0.95 0.92 63.65%
P/NAPS 2.48 2.44 2.61 2.68 2.93 2.87 2.67 -4.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 27/08/19 28/05/19 18/02/19 30/11/18 15/08/18 -
Price 16.22 16.70 15.02 16.34 18.12 18.94 18.66 -
P/RPS 23.39 24.70 21.53 23.64 25.85 26.73 27.18 -9.50%
P/EPS 66.14 76.57 59.10 62.73 112.78 74.98 72.49 -5.91%
EY 1.51 1.31 1.69 1.59 0.89 1.33 1.38 6.16%
DY 1.97 1.08 1.07 0.98 1.21 0.95 0.86 73.50%
P/NAPS 2.42 2.49 2.26 2.49 2.76 2.88 2.88 -10.92%

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