[PETGAS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 262.16%
YoY- 64.75%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Revenue 2,249,538 2,184,960 2,156,619 1,841,210 1,802,165 1,608,747 1,646,399 4.10%
PBT 1,076,482 1,098,391 1,122,126 953,948 1,024,959 623,014 662,323 6.46%
Tax -225,769 169,347 -268,859 351,415 -232,637 -150,313 -159,497 4.58%
NP 850,713 1,267,738 853,267 1,305,363 792,322 472,701 502,826 7.01%
-
NP to SH 850,923 1,267,983 853,267 1,305,377 792,322 473,031 502,826 7.02%
-
Tax Rate 20.97% -15.42% 23.96% -36.84% 22.70% 24.13% 24.08% -
Total Cost 1,398,825 917,222 1,303,352 535,847 1,009,843 1,136,046 1,143,573 2.63%
-
Net Worth 11,715,280 11,256,808 10,324,825 9,785,225 8,855,023 7,843,491 7,836,249 5.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Div 554,044 554,044 395,746 296,809 296,809 296,757 296,827 8.38%
Div Payout % 65.11% 43.69% 46.38% 22.74% 37.46% 62.74% 59.03% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Net Worth 11,715,280 11,256,808 10,324,825 9,785,225 8,855,023 7,843,491 7,836,249 5.32%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,381 1,978,850 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
NP Margin 37.82% 58.02% 39.57% 70.90% 43.97% 29.38% 30.54% -
ROE 7.26% 11.26% 8.26% 13.34% 8.95% 6.03% 6.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
RPS 113.69 110.42 108.99 93.05 91.08 81.32 83.20 4.10%
EPS 43.00 64.08 43.12 65.97 40.04 23.91 25.41 7.02%
DPS 28.00 28.00 20.00 15.00 15.00 15.00 15.00 8.38%
NAPS 5.9206 5.6889 5.2179 4.9452 4.4751 3.9646 3.96 5.32%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
RPS 113.69 110.42 108.99 93.05 91.08 81.30 83.20 4.10%
EPS 43.00 64.08 43.12 65.97 40.04 23.91 25.41 7.02%
DPS 28.00 28.00 20.00 15.00 15.00 15.00 15.00 8.38%
NAPS 5.9206 5.6889 5.2179 4.9452 4.4751 3.9639 3.9602 5.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/09/09 30/09/08 -
Price 22.00 21.26 24.50 20.90 18.00 9.73 9.90 -
P/RPS 19.35 19.25 22.48 22.46 19.76 11.97 11.90 6.47%
P/EPS 51.16 33.18 56.82 31.68 44.95 40.69 38.96 3.57%
EY 1.95 3.01 1.76 3.16 2.22 2.46 2.57 -3.49%
DY 1.27 1.32 0.82 0.72 0.83 1.54 1.52 -2.29%
P/NAPS 3.72 3.74 4.70 4.23 4.02 2.45 2.50 5.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 CAGR
Date 09/08/16 04/08/15 08/08/14 22/08/13 15/08/12 20/11/09 19/11/08 -
Price 22.16 22.46 21.08 20.08 19.92 9.80 9.80 -
P/RPS 19.49 20.34 19.34 21.58 21.87 12.05 11.78 6.70%
P/EPS 51.53 35.05 48.88 30.44 49.75 40.99 38.57 3.80%
EY 1.94 2.85 2.05 3.29 2.01 2.44 2.59 -3.65%
DY 1.26 1.25 0.95 0.75 0.75 1.53 1.53 -2.47%
P/NAPS 3.74 3.95 4.04 4.06 4.45 2.47 2.47 5.49%

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