[PETGAS] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 37.61%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,083,647 1,102,361 930,767 887,363 823,188 849,700 780,129 4.32%
PBT 527,099 578,920 468,059 578,197 268,716 273,595 323,131 6.51%
Tax 290,667 -143,657 476,877 -119,331 -64,704 -66,353 -76,500 -
NP 817,766 435,263 944,936 458,866 204,012 207,242 246,631 16.71%
-
NP to SH 818,046 435,263 944,939 458,866 204,090 207,242 246,631 16.72%
-
Tax Rate -55.14% 24.81% -101.88% 20.64% 24.08% 24.25% 23.67% -
Total Cost 265,881 667,098 -14,169 428,497 619,176 642,458 533,498 -8.59%
-
Net Worth 11,256,808 10,324,825 9,785,225 8,855,023 7,848,062 7,838,379 7,587,960 5.21%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
Div 277,022 395,746 296,809 296,809 296,930 296,908 296,907 -0.89%
Div Payout % 33.86% 90.92% 31.41% 64.68% 145.49% 143.27% 120.39% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 11,256,808 10,324,825 9,785,225 8,855,023 7,848,062 7,838,379 7,587,960 5.21%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,979,534 1,979,388 1,979,382 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 75.46% 39.48% 101.52% 51.71% 24.78% 24.39% 31.61% -
ROE 7.27% 4.22% 9.66% 5.18% 2.60% 2.64% 3.25% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.76 55.71 47.04 44.85 41.58 42.93 39.41 4.33%
EPS 41.34 22.00 47.75 23.19 10.31 10.47 12.46 16.72%
DPS 14.00 20.00 15.00 15.00 15.00 15.00 15.00 -0.88%
NAPS 5.6889 5.2179 4.9452 4.4751 3.9646 3.96 3.8335 5.22%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.76 55.71 47.04 44.85 41.60 42.94 39.43 4.32%
EPS 41.34 22.00 47.75 23.19 10.31 10.47 12.46 16.72%
DPS 14.00 20.00 15.00 15.00 15.01 15.00 15.00 -0.88%
NAPS 5.6889 5.2179 4.9452 4.4751 3.9662 3.9613 3.8348 5.21%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/09/09 30/09/08 28/09/07 -
Price 21.26 24.50 20.90 18.00 9.73 9.90 11.10 -
P/RPS 38.82 43.98 44.43 40.14 23.40 23.06 28.16 4.22%
P/EPS 51.42 111.38 43.77 77.62 94.37 94.56 89.09 -6.84%
EY 1.94 0.90 2.28 1.29 1.06 1.06 1.12 7.34%
DY 0.66 0.82 0.72 0.83 1.54 1.52 1.35 -8.81%
P/NAPS 3.74 4.70 4.23 4.02 2.45 2.50 2.90 3.33%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/09/09 30/09/08 30/09/07 CAGR
Date 04/08/15 08/08/14 22/08/13 15/08/12 20/11/09 19/11/08 14/11/07 -
Price 22.46 21.08 20.08 19.92 9.80 9.80 11.00 -
P/RPS 41.01 37.84 42.69 44.42 23.57 22.83 27.91 5.08%
P/EPS 54.33 95.83 42.05 85.90 95.05 93.60 88.28 -6.06%
EY 1.84 1.04 2.38 1.16 1.05 1.07 1.13 6.49%
DY 0.62 0.95 0.75 0.75 1.53 1.53 1.36 -9.63%
P/NAPS 3.95 4.04 4.06 4.45 2.47 2.47 2.87 4.20%

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