[PETGAS] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.6%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,425,645 4,373,482 3,818,760 3,557,020 3,226,176 3,305,693 3,101,066 4.69%
PBT 2,018,517 2,228,382 1,900,022 1,923,446 1,288,382 1,179,425 1,411,825 4.71%
Tax 81,389 -532,517 346,865 -443,468 -303,581 -290,256 -355,312 -
NP 2,099,906 1,695,865 2,246,888 1,479,978 984,801 889,169 1,056,513 9.26%
-
NP to SH 2,097,278 1,695,865 2,246,910 1,479,978 986,005 889,169 1,056,513 9.24%
-
Tax Rate -4.03% 23.90% -18.26% 23.06% 23.56% 24.61% 25.17% -
Total Cost 2,325,738 2,677,617 1,571,872 2,077,041 2,241,374 2,416,524 2,044,553 1.67%
-
Net Worth 11,342,685 10,349,758 9,869,716 8,875,800 7,814,956 7,777,724 7,620,943 5.26%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
Div 1,134,472 1,055,323 - - 395,774 395,772 395,697 14.55%
Div Payout % 54.09% 62.23% - - 40.14% 44.51% 37.45% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 11,342,685 10,349,758 9,869,716 8,875,800 7,814,956 7,777,724 7,620,943 5.26%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,870 1,978,863 1,978,489 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 47.45% 38.78% 58.84% 41.61% 30.53% 26.90% 34.07% -
ROE 18.49% 16.39% 22.77% 16.67% 12.62% 11.43% 13.86% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
RPS 223.66 221.02 192.99 179.76 163.03 167.05 156.74 4.69%
EPS 105.99 85.71 113.55 74.80 49.83 44.93 53.40 9.24%
DPS 57.33 53.33 0.00 0.00 20.00 20.00 20.00 14.54%
NAPS 5.7323 5.2305 4.9879 4.4856 3.9492 3.9304 3.8519 5.26%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
RPS 223.67 221.03 193.00 179.77 163.05 167.07 156.73 4.69%
EPS 106.00 85.71 113.56 74.80 49.83 44.94 53.40 9.24%
DPS 57.34 53.34 0.00 0.00 20.00 20.00 20.00 14.55%
NAPS 5.7325 5.2307 4.9881 4.4858 3.9496 3.9308 3.8516 5.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 31/12/09 31/12/08 31/12/07 -
Price 21.96 22.92 22.00 19.00 9.87 9.80 10.70 -
P/RPS 9.82 10.37 11.40 10.57 6.05 5.87 6.83 4.79%
P/EPS 20.72 26.74 19.37 25.40 19.81 21.81 20.04 0.43%
EY 4.83 3.74 5.16 3.94 5.05 4.59 4.99 -0.41%
DY 2.61 2.33 0.00 0.00 2.03 2.04 1.87 4.39%
P/NAPS 3.83 4.38 4.41 4.24 2.50 2.49 2.78 4.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 31/12/09 31/12/08 31/12/07 CAGR
Date 30/10/15 04/11/14 31/10/13 23/11/12 18/02/10 19/02/09 14/02/08 -
Price 22.98 21.80 24.52 18.90 9.78 9.80 10.50 -
P/RPS 10.27 9.86 12.71 10.51 6.00 5.87 6.70 5.66%
P/EPS 21.68 25.44 21.59 25.27 19.63 21.81 19.66 1.26%
EY 4.61 3.93 4.63 3.96 5.09 4.59 5.09 -1.26%
DY 2.49 2.45 0.00 0.00 2.04 2.04 1.90 3.54%
P/NAPS 4.01 4.17 4.92 4.21 2.48 2.49 2.73 5.08%

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