[PETGAS] YoY Quarter Result on 31-Dec-2023 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Quarter Result
Revenue	1,582,836	1,632,871	1,496,881	1,388,740	1,372,379	1,387,209	1,303,755	3.28%
YoY %	-3.06%	9.08%	7.79%	1.19%	-1.07%	6.40%	-	-
Horiz. %	121.41%	125.24%	114.81%	106.52%	105.26%	106.40%	100.00%	-
PBT	608,477	527,463	624,236	641,212	588,271	447,326	605,893	0.07%
YoY %	15.36%	-15.50%	-2.65%	9.00%	31.51%	-26.17%	-	-
Horiz. %	100.43%	87.06%	103.03%	105.83%	97.09%	73.83%	100.00%	-
Tax	-142,863	-65,360	-135,746	-120,181	-95,338	-104,928	-95,451	6.94%
YoY %	-118.58%	51.85%	-12.95%	-26.06%	9.14%	-9.93%	-	-
Horiz. %	149.67%	68.47%	142.22%	125.91%	99.88%	109.93%	100.00%	-
NP	465,614	462,103	488,490	521,031	492,933	342,398	510,442	-1.51%
YoY %	0.76%	-5.40%	-6.25%	5.70%	43.96%	-32.92%	-	-
Horiz. %	91.22%	90.53%	95.70%	102.07%	96.57%	67.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	441,591	412,546	452,631	503,352	485,273	317,904	486,696	-1.60%
YoY %	7.04%	-8.86%	-10.08%	3.73%	52.65%	-34.68%	-	-
Horiz. %	90.73%	84.76%	93.00%	103.42%	99.71%	65.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.48%	12.39%	21.75%	18.74%	16.21%	23.46%	15.75%	-
YoY %	89.51%	-43.03%	16.06%	15.61%	-30.90%	48.95%	-	-
Horiz. %	149.08%	78.67%	138.10%	118.98%	102.92%	148.95%	100.00%	-
Total Cost	1,117,222	1,170,768	1,008,391	867,709	879,446	1,044,811	793,313	5.86%
YoY %	-4.57%	16.10%	16.21%	-1.33%	-15.83%	31.70%	-	-
Horiz. %	140.83%	147.58%	127.11%	109.38%	110.86%	131.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,555,105	13,148,080	13,098,612	12,634,797	13,245,434	12,971,775	12,515,084	1.33%
YoY %	3.10%	0.38%	3.67%	-4.61%	2.11%	3.65%	-	-
Horiz. %	108.31%	105.06%	104.66%	100.96%	105.84%	103.65%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	435,321	435,321	633,194	534,257	633,194	435,321	375,959	2.47%
YoY %	0.00%	-31.25%	18.52%	-15.63%	45.45%	15.79%	-	-
Horiz. %	115.79%	115.79%	168.42%	142.11%	168.42%	115.79%	100.00%	-
Div Payout %	98.58%	105.52%	139.89%	106.14%	130.48%	136.93%	77.25%	-
YoY %	-6.58%	-24.57%	31.80%	-18.65%	-4.71%	77.26%	-	-
Horiz. %	127.61%	136.60%	181.09%	137.40%	168.91%	177.26%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	13,555,105	13,148,080	13,098,612	12,634,797	13,245,434	12,971,775	12,515,084	1.33%
YoY %	3.10%	0.38%	3.67%	-4.61%	2.11%	3.65%	-	-
Horiz. %	108.31%	105.06%	104.66%	100.96%	105.84%	103.65%	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%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	29.42%	28.30%	32.63%	37.52%	35.92%	24.68%	39.15%	-
YoY %	3.96%	-13.27%	-13.03%	4.45%	45.54%	-36.96%	-	-
Horiz. %	75.15%	72.29%	83.35%	95.84%	91.75%	63.04%	100.00%	-
ROE	3.26%	3.14%	3.46%	3.98%	3.66%	2.45%	3.89%	-
YoY %	3.82%	-9.25%	-13.07%	8.74%	49.39%	-37.02%	-	-
Horiz. %	83.80%	80.72%	88.95%	102.31%	94.09%	62.98%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	79.99	82.52	75.65	70.18	69.36	70.11	65.89	3.28%
YoY %	-3.07%	9.08%	7.79%	1.18%	-1.07%	6.40%	-	-
Horiz. %	121.40%	125.24%	114.81%	106.51%	105.27%	106.40%	100.00%	-
EPS	22.32	20.85	22.87	25.44	24.52	16.07	24.60	-1.60%
YoY %	7.05%	-8.83%	-10.10%	3.75%	52.58%	-34.67%	-	-
Horiz. %	90.73%	84.76%	92.97%	103.41%	99.67%	65.33%	100.00%	-
DPS	22.00	22.00	32.00	27.00	32.00	22.00	19.00	2.47%
YoY %	0.00%	-31.25%	18.52%	-15.62%	45.45%	15.79%	-	-
Horiz. %	115.79%	115.79%	168.42%	142.11%	168.42%	115.79%	100.00%	-
NAPS	6.8504	6.6447	6.6197	6.3853	6.6939	6.5556	6.3248	1.33%
YoY %	3.10%	0.38%	3.67%	-4.61%	2.11%	3.65%	-	-
Horiz. %	108.31%	105.06%	104.66%	100.96%	105.84%	103.65%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	79.99	82.52	75.65	70.18	69.36	70.11	65.89	3.28%
YoY %	-3.07%	9.08%	7.79%	1.18%	-1.07%	6.40%	-	-
Horiz. %	121.40%	125.24%	114.81%	106.51%	105.27%	106.40%	100.00%	-
EPS	22.32	20.85	22.87	25.44	24.52	16.07	24.60	-1.60%
YoY %	7.05%	-8.83%	-10.10%	3.75%	52.58%	-34.67%	-	-
Horiz. %	90.73%	84.76%	92.97%	103.41%	99.67%	65.33%	100.00%	-
DPS	22.00	22.00	32.00	27.00	32.00	22.00	19.00	2.47%
YoY %	0.00%	-31.25%	18.52%	-15.62%	45.45%	15.79%	-	-
Horiz. %	115.79%	115.79%	168.42%	142.11%	168.42%	115.79%	100.00%	-
NAPS	6.8504	6.6447	6.6197	6.3853	6.6939	6.5556	6.3248	1.33%
YoY %	3.10%	0.38%	3.67%	-4.61%	2.11%	3.65%	-	-
Horiz. %	108.31%	105.06%	104.66%	100.96%	105.84%	103.65%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	17.40	17.12	18.00	17.18	16.62	19.20	17.48	-
P/RPS	21.75	20.75	23.79	24.48	23.96	27.39	26.53	-3.25%
YoY %	4.82%	-12.78%	-2.82%	2.17%	-12.52%	3.24%	-	-
Horiz. %	81.98%	78.21%	89.67%	92.27%	90.31%	103.24%	100.00%	-
P/EPS	77.97	82.11	78.69	67.54	67.77	119.51	71.07	1.55%
YoY %	-5.04%	4.35%	16.51%	-0.34%	-43.29%	68.16%	-	-
Horiz. %	109.71%	115.53%	110.72%	95.03%	95.36%	168.16%	100.00%	-
EY	1.28	1.22	1.27	1.48	1.48	0.84	1.41	-1.59%
YoY %	4.92%	-3.94%	-14.19%	0.00%	76.19%	-40.43%	-	-
Horiz. %	90.78%	86.52%	90.07%	104.96%	104.96%	59.57%	100.00%	-
DY	1.26	1.29	1.78	1.57	1.93	1.15	1.09	2.44%
YoY %	-2.33%	-27.53%	13.38%	-18.65%	67.83%	5.50%	-	-
Horiz. %	115.60%	118.35%	163.30%	144.04%	177.06%	105.50%	100.00%	-
P/NAPS	2.54	2.58	2.72	2.69	2.48	2.93	2.76	-1.37%
YoY %	-1.55%	-5.15%	1.12%	8.47%	-15.36%	6.16%	-	-
Horiz. %	92.03%	93.48%	98.55%	97.46%	89.86%	106.16%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	16/02/23	22/02/22	22/02/21	18/02/20	18/02/19	26/02/18	-
Price	18.06	17.50	17.10	16.08	16.22	18.12	17.66	-
P/RPS	22.58	21.21	22.60	22.91	23.39	25.85	26.80	-2.81%
YoY %	6.46%	-6.15%	-1.35%	-2.05%	-9.52%	-3.54%	-	-
Horiz. %	84.25%	79.14%	84.33%	85.49%	87.28%	96.46%	100.00%	-
P/EPS	80.93	83.94	74.75	63.21	66.14	112.78	71.80	2.01%
YoY %	-3.59%	12.29%	18.26%	-4.43%	-41.35%	57.08%	-	-
Horiz. %	112.72%	116.91%	104.11%	88.04%	92.12%	157.08%	100.00%	-
EY	1.24	1.19	1.34	1.58	1.51	0.89	1.39	-1.88%
YoY %	4.20%	-11.19%	-15.19%	4.64%	69.66%	-35.97%	-	-
Horiz. %	89.21%	85.61%	96.40%	113.67%	108.63%	64.03%	100.00%	-
DY	1.22	1.26	1.87	1.68	1.97	1.21	1.08	2.05%
YoY %	-3.17%	-32.62%	11.31%	-14.72%	62.81%	12.04%	-	-
Horiz. %	112.96%	116.67%	173.15%	155.56%	182.41%	112.04%	100.00%	-
P/NAPS	2.64	2.63	2.58	2.52	2.42	2.76	2.79	-0.91%
YoY %	0.38%	1.94%	2.38%	4.13%	-12.32%	-1.08%	-	-
Horiz. %	94.62%	94.27%	92.47%	90.32%	86.74%	98.92%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

324

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

141

PBBANK

PUBLIC BANK BHD

112

MYEG

MY E.G. SERVICES BHD

111

SAPNRG

SAPURA ENERGY BERHAD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More