[PETGAS] YoY Quarter Result on 30-Jun-2019 [#2]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -2.44%

YoY- -1.26%

Quarter Report

PGB Interim Financial Report for the Second Quarter Ended 30 June 2019.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	1,504,599	1,383,918	1,399,818	1,380,220	1,358,260	1,173,512	1,118,942	5.05%
YoY %	8.72%	-1.14%	1.42%	1.62%	15.74%	4.88%	-	-
Horiz. %	134.47%	123.68%	125.10%	123.35%	121.39%	104.88%	100.00%	-
PBT	558,335	576,871	711,923	651,289	632,837	537,131	497,763	1.93%
YoY %	-3.21%	-18.97%	9.31%	2.92%	17.82%	7.91%	-	-
Horiz. %	112.17%	115.89%	143.02%	130.84%	127.14%	107.91%	100.00%	-
Tax	-142,837	-112,974	-138,208	-136,456	-95,762	-111,201	-94,323	7.15%
YoY %	-26.43%	18.26%	-1.28%	-42.49%	13.88%	-17.89%	-	-
Horiz. %	151.43%	119.77%	146.53%	144.67%	101.53%	117.89%	100.00%	-
NP	415,498	463,897	573,715	514,833	537,075	425,930	403,440	0.49%
YoY %	-10.43%	-19.14%	11.44%	-4.14%	26.09%	5.57%	-	-
Horiz. %	102.99%	114.99%	142.21%	127.61%	133.12%	105.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	396,503	439,069	547,097	502,897	509,325	425,325	403,754	-0.30%
YoY %	-9.69%	-19.75%	8.79%	-1.26%	19.75%	5.34%	-	-
Horiz. %	98.20%	108.75%	135.50%	124.56%	126.15%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	19.58%	19.41%	20.95%	15.13%	20.70%	18.95%	-
YoY %	30.64%	0.88%	-7.35%	38.47%	-26.91%	9.23%	-	-
Horiz. %	134.99%	103.32%	102.43%	110.55%	79.84%	109.23%	100.00%	-
Total Cost	1,089,101	920,021	826,103	865,387	821,185	747,582	715,502	7.24%
YoY %	18.38%	11.37%	-4.54%	5.38%	9.85%	4.48%	-	-
Horiz. %	152.21%	128.58%	115.46%	120.95%	114.77%	104.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,980,679	12,746,793	13,209,618	13,166,680	12,839,398	12,205,610	11,715,280	1.72%
YoY %	1.83%	-3.50%	0.33%	2.55%	5.19%	4.19%	-	-
Horiz. %	110.80%	108.80%	112.76%	112.39%	109.60%	104.19%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	316,597	316,597	1,305,963	316,597	316,597	316,597	277,022	2.24%
YoY %	0.00%	-75.76%	312.50%	0.00%	0.00%	14.29%	-	-
Horiz. %	114.29%	114.29%	471.43%	114.29%	114.29%	114.29%	100.00%	-
Div Payout %	79.85%	72.11%	238.71%	62.95%	62.16%	74.44%	68.61%	-
YoY %	10.73%	-69.79%	279.21%	1.27%	-16.50%	8.50%	-	-
Horiz. %	116.38%	105.10%	347.92%	91.75%	90.60%	108.50%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	12,980,679	12,746,793	13,209,618	13,166,680	12,839,398	12,205,610	11,715,280	1.72%
YoY %	1.83%	-3.50%	0.33%	2.55%	5.19%	4.19%	-	-
Horiz. %	110.80%	108.80%	112.76%	112.39%	109.60%	104.19%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	27.62%	33.52%	40.98%	37.30%	39.54%	36.30%	36.06%	-
YoY %	-17.60%	-18.20%	9.87%	-5.67%	8.93%	0.67%	-	-
Horiz. %	76.59%	92.96%	113.64%	103.44%	109.65%	100.67%	100.00%	-
ROE	3.05%	3.44%	4.14%	3.82%	3.97%	3.48%	3.45%	-
YoY %	-11.34%	-16.91%	8.38%	-3.78%	14.08%	0.87%	-	-
Horiz. %	88.41%	99.71%	120.00%	110.72%	115.07%	100.87%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	76.04	69.94	70.74	69.75	68.64	59.31	56.55	5.05%
YoY %	8.72%	-1.13%	1.42%	1.62%	15.73%	4.88%	-	-
Horiz. %	134.47%	123.68%	125.09%	123.34%	121.38%	104.88%	100.00%	-
EPS	20.04	22.19	27.65	25.42	25.74	21.49	20.40	-0.29%
YoY %	-9.69%	-19.75%	8.77%	-1.24%	19.78%	5.34%	-	-
Horiz. %	98.24%	108.77%	135.54%	124.61%	126.18%	105.34%	100.00%	-
DPS	16.00	16.00	66.00	16.00	16.00	16.00	14.00	2.24%
YoY %	0.00%	-75.76%	312.50%	0.00%	0.00%	14.29%	-	-
Horiz. %	114.29%	114.29%	471.43%	114.29%	114.29%	114.29%	100.00%	-
NAPS	6.5601	6.4419	6.6758	6.6541	6.4887	6.1684	5.9206	1.72%
YoY %	1.83%	-3.50%	0.33%	2.55%	5.19%	4.19%	-	-
Horiz. %	110.80%	108.80%	112.76%	112.39%	109.60%	104.19%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	76.04	69.94	70.75	69.76	68.65	59.31	56.55	5.05%
YoY %	8.72%	-1.14%	1.42%	1.62%	15.75%	4.88%	-	-
Horiz. %	134.47%	123.68%	125.11%	123.36%	121.40%	104.88%	100.00%	-
EPS	20.04	22.19	27.65	25.42	25.74	21.50	20.41	-0.30%
YoY %	-9.69%	-19.75%	8.77%	-1.24%	19.72%	5.34%	-	-
Horiz. %	98.19%	108.72%	135.47%	124.55%	126.11%	105.34%	100.00%	-
DPS	16.00	16.00	66.00	16.00	16.00	16.00	14.00	2.24%
YoY %	0.00%	-75.76%	312.50%	0.00%	0.00%	14.29%	-	-
Horiz. %	114.29%	114.29%	471.43%	114.29%	114.29%	114.29%	100.00%	-
NAPS	6.5604	6.4422	6.6761	6.6544	6.489	6.1687	5.9208	1.72%
YoY %	1.83%	-3.50%	0.33%	2.55%	5.19%	4.19%	-	-
Horiz. %	110.80%	108.81%	112.76%	112.39%	109.60%	104.19%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	16.44	15.50	16.88	17.36	17.30	18.54	22.00	-
P/RPS	21.62	22.16	23.86	24.89	25.20	31.26	38.90	-9.32%
YoY %	-2.44%	-7.12%	-4.14%	-1.23%	-19.39%	-19.64%	-	-
Horiz. %	55.58%	56.97%	61.34%	63.98%	64.78%	80.36%	100.00%	-
P/EPS	82.04	69.85	61.05	68.31	67.21	86.25	107.82	-4.45%
YoY %	17.45%	14.41%	-10.63%	1.64%	-22.08%	-20.01%	-	-
Horiz. %	76.09%	64.78%	56.62%	63.36%	62.34%	79.99%	100.00%	-
EY	1.22	1.43	1.64	1.46	1.49	1.16	0.93	4.62%
YoY %	-14.69%	-12.80%	12.33%	-2.01%	28.45%	24.73%	-	-
Horiz. %	131.18%	153.76%	176.34%	156.99%	160.22%	124.73%	100.00%	-
DY	0.97	1.03	3.91	0.92	0.92	0.86	0.64	7.17%
YoY %	-5.83%	-73.66%	325.00%	0.00%	6.98%	34.38%	-	-
Horiz. %	151.56%	160.94%	610.94%	143.75%	143.75%	134.38%	100.00%	-
P/NAPS	2.51	2.41	2.53	2.61	2.67	3.01	3.72	-6.34%
YoY %	4.15%	-4.74%	-3.07%	-2.25%	-11.30%	-19.09%	-	-
Horiz. %	67.47%	64.78%	68.01%	70.16%	71.77%	80.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	23/08/21	19/08/20	27/08/19	15/08/18	15/08/17	09/08/16	-
Price	17.52	15.96	16.38	15.02	18.66	18.82	22.16	-
P/RPS	23.04	22.82	23.15	21.53	27.18	31.73	39.19	-8.46%
YoY %	0.96%	-1.43%	7.52%	-20.79%	-14.34%	-19.04%	-	-
Horiz. %	58.79%	58.23%	59.07%	54.94%	69.35%	80.96%	100.00%	-
P/EPS	87.43	71.93	59.24	59.10	72.49	87.56	108.60	-3.54%
YoY %	21.55%	21.42%	0.24%	-18.47%	-17.21%	-19.37%	-	-
Horiz. %	80.51%	66.23%	54.55%	54.42%	66.75%	80.63%	100.00%	-
EY	1.14	1.39	1.69	1.69	1.38	1.14	0.92	3.63%
YoY %	-17.99%	-17.75%	0.00%	22.46%	21.05%	23.91%	-	-
Horiz. %	123.91%	151.09%	183.70%	183.70%	150.00%	123.91%	100.00%	-
DY	0.91	1.00	4.03	1.07	0.86	0.85	0.63	6.31%
YoY %	-9.00%	-75.19%	276.64%	24.42%	1.18%	34.92%	-	-
Horiz. %	144.44%	158.73%	639.68%	169.84%	136.51%	134.92%	100.00%	-
P/NAPS	2.67	2.48	2.45	2.26	2.88	3.05	3.74	-5.45%
YoY %	7.66%	1.22%	8.41%	-21.53%	-5.57%	-18.45%	-	-
Horiz. %	71.39%	66.31%	65.51%	60.43%	77.01%	81.55%	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