[PETGAS] YoY Quarter Result on 31-Mar-2009 [#4]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- 59.59%

YoY- -12.89%

Quarter Report

Interim Financial Report for the Qtr Ended 31 March 2009.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Quarter Result
Revenue	1,028,069	909,007	802,211	935,871	799,945	763,108	692,400	5.22%
YoY %	13.10%	13.31%	-14.28%	16.99%	4.83%	10.21%	-	-
Horiz. %	148.48%	131.28%	115.86%	135.16%	115.53%	110.21%	100.00%	-
PBT	471,402	408,702	277,498	346,876	335,264	362,378	219,849	10.33%
YoY %	15.34%	47.28%	-20.00%	3.46%	-7.48%	64.83%	-	-
Horiz. %	214.42%	185.90%	126.22%	157.78%	152.50%	164.83%	100.00%	-
Tax	-77,692	-113,808	-75,410	-85,723	-34,700	-24,100	-12,568	26.46%
YoY %	31.73%	-50.92%	12.03%	-147.04%	-43.98%	-91.76%	-	-
Horiz. %	618.17%	905.54%	600.02%	682.07%	276.10%	191.76%	100.00%	-
NP	393,710	294,894	202,088	261,153	300,564	338,278	207,281	8.61%
YoY %	33.51%	45.92%	-22.62%	-13.11%	-11.15%	63.20%	-	-
Horiz. %	189.94%	142.27%	97.49%	125.99%	145.00%	163.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,705	295,066	201,392	261,815	300,564	338,278	207,281	8.61%
YoY %	33.43%	46.51%	-23.08%	-12.89%	-11.15%	63.20%	-	-
Horiz. %	189.94%	142.35%	97.16%	126.31%	145.00%	163.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.48%	27.85%	27.17%	24.71%	10.35%	6.65%	5.72%	-
YoY %	-40.83%	2.50%	9.96%	138.74%	55.64%	16.26%	-	-
Horiz. %	288.11%	486.89%	475.00%	431.99%	180.94%	116.26%	100.00%	-
Total Cost	634,359	614,113	600,123	674,718	499,381	424,830	485,119	3.51%
YoY %	3.30%	2.33%	-11.06%	35.11%	17.55%	-12.43%	-	-
Horiz. %	130.76%	126.59%	123.71%	139.08%	102.94%	87.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,265,662	9,167,465	8,014,135	8,039,877	7,922,305	7,584,350	7,044,587	4.97%
YoY %	11.98%	14.39%	-0.32%	1.48%	4.46%	7.66%	-	-
Horiz. %	145.72%	130.13%	113.76%	114.13%	112.46%	107.66%	100.00%	-

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	791,492	692,556	692,408	692,632	692,543	593,470	494,468	6.25%
YoY %	14.29%	0.02%	-0.03%	0.01%	16.69%	20.02%	-	-
Horiz. %	160.07%	140.06%	140.03%	140.08%	140.06%	120.02%	100.00%	-
Div Payout %	201.04%	234.71%	343.81%	264.55%	230.41%	175.44%	238.55%	-
YoY %	-14.35%	-31.73%	29.96%	14.82%	31.33%	-26.46%	-	-
Horiz. %	84.28%	98.39%	144.12%	110.90%	96.59%	73.54%	100.00%	-

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	10,265,662	9,167,465	8,014,135	8,039,877	7,922,305	7,584,350	7,044,587	4.97%
YoY %	11.98%	14.39%	-0.32%	1.48%	4.46%	7.66%	-	-
Horiz. %	145.72%	130.13%	113.76%	114.13%	112.46%	107.66%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,310	1,978,949	1,978,696	1,978,233	1,977,872	0.00%
YoY %	0.00%	0.02%	-0.03%	0.01%	0.02%	0.02%	-	-
Horiz. %	100.04%	100.04%	100.02%	100.05%	100.04%	100.02%	100.00%	-

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	38.30%	32.44%	25.19%	27.90%	37.57%	44.33%	29.94%	-
YoY %	18.06%	28.78%	-9.71%	-25.74%	-15.25%	48.06%	-	-
Horiz. %	127.92%	108.35%	84.13%	93.19%	125.48%	148.06%	100.00%	-
ROE	3.84%	3.22%	2.51%	3.26%	3.79%	4.46%	2.94%	-
YoY %	19.25%	28.29%	-23.01%	-13.98%	-15.02%	51.70%	-	-
Horiz. %	130.61%	109.52%	85.37%	110.88%	128.91%	151.70%	100.00%	-

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	51.96	45.94	40.55	47.29	40.43	38.58	35.01	5.22%
YoY %	13.10%	13.29%	-14.25%	16.97%	4.80%	10.20%	-	-
Horiz. %	148.41%	131.22%	115.82%	135.08%	115.48%	110.20%	100.00%	-
EPS	19.90	14.91	10.18	13.23	15.19	17.10	10.48	8.61%
YoY %	33.47%	46.46%	-23.05%	-12.90%	-11.17%	63.17%	-	-
Horiz. %	189.89%	142.27%	97.14%	126.24%	144.94%	163.17%	100.00%	-
DPS	40.00	35.00	35.00	35.00	35.00	30.00	25.00	6.24%
YoY %	14.29%	0.00%	0.00%	0.00%	16.67%	20.00%	-	-
Horiz. %	160.00%	140.00%	140.00%	140.00%	140.00%	120.00%	100.00%	-
NAPS	5.188	4.633	4.051	4.0627	4.0038	3.8339	3.5617	4.96%
YoY %	11.98%	14.37%	-0.29%	1.47%	4.43%	7.64%	-	-
Horiz. %	145.66%	130.08%	113.74%	114.07%	112.41%	107.64%	100.00%	-

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,949
RPS	51.96	45.94	40.54	47.30	40.43	38.57	34.99	5.22%
YoY %	13.10%	13.32%	-14.29%	16.99%	4.82%	10.23%	-	-
Horiz. %	148.50%	131.29%	115.86%	135.18%	115.55%	110.23%	100.00%	-
EPS	19.90	14.91	10.18	13.23	15.19	17.10	10.48	8.61%
YoY %	33.47%	46.46%	-23.05%	-12.90%	-11.17%	63.17%	-	-
Horiz. %	189.89%	142.27%	97.14%	126.24%	144.94%	163.17%	100.00%	-
DPS	40.00	35.00	34.99	35.01	35.00	29.99	24.99	6.25%
YoY %	14.29%	0.03%	-0.06%	0.03%	16.71%	20.01%	-	-
Horiz. %	160.06%	140.06%	140.02%	140.10%	140.06%	120.01%	100.00%	-
NAPS	5.1882	4.6332	4.0503	4.0633	4.0039	3.8331	3.5603	4.97%
YoY %	11.98%	14.39%	-0.32%	1.48%	4.46%	7.66%	-	-
Horiz. %	145.72%	130.14%	113.76%	114.13%	112.46%	107.66%	100.00%	-

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	24.28	19.52	9.80	9.70	10.00	8.95	9.00	-
P/RPS	46.73	42.49	24.17	20.51	24.74	23.20	25.71	8.00%
YoY %	9.98%	75.80%	17.84%	-17.10%	6.64%	-9.76%	-	-
Horiz. %	181.76%	165.27%	94.01%	79.77%	96.23%	90.24%	100.00%	-
P/EPS	122.03	130.90	96.27	73.32	65.83	52.34	85.88	4.63%
YoY %	-6.78%	35.97%	31.30%	11.38%	25.77%	-39.05%	-	-
Horiz. %	142.09%	152.42%	112.10%	85.37%	76.65%	60.95%	100.00%	-
EY	0.82	0.76	1.04	1.36	1.52	1.91	1.16	-4.37%
YoY %	7.89%	-26.92%	-23.53%	-10.53%	-20.42%	64.66%	-	-
Horiz. %	70.69%	65.52%	89.66%	117.24%	131.03%	164.66%	100.00%	-
DY	1.65	1.79	3.57	3.61	3.50	3.35	2.78	-6.50%
YoY %	-7.82%	-49.86%	-1.11%	3.14%	4.48%	20.50%	-	-
Horiz. %	59.35%	64.39%	128.42%	129.86%	125.90%	120.50%	100.00%	-
P/NAPS	4.68	4.21	2.42	2.39	2.50	2.33	2.53	8.25%
YoY %	11.16%	73.97%	1.26%	-4.40%	7.30%	-7.91%	-	-
Horiz. %	184.98%	166.40%	95.65%	94.47%	98.81%	92.09%	100.00%	-

	31/12/13	31/12/12	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	10/02/14	21/02/13	11/05/10	21/05/09	21/05/08	23/05/07	24/05/06	-
Price	23.10	18.22	9.88	9.50	10.00	9.25	8.60	-
P/RPS	44.46	39.66	24.36	20.09	24.74	23.98	24.57	7.94%
YoY %	12.10%	62.81%	21.25%	-18.80%	3.17%	-2.40%	-	-
Horiz. %	180.95%	161.42%	99.15%	81.77%	100.69%	97.60%	100.00%	-
P/EPS	116.10	122.18	97.05	71.81	65.83	54.09	82.06	4.57%
YoY %	-4.98%	25.89%	35.15%	9.08%	21.70%	-34.08%	-	-
Horiz. %	141.48%	148.89%	118.27%	87.51%	80.22%	65.92%	100.00%	-
EY	0.86	0.82	1.03	1.39	1.52	1.85	1.22	-4.40%
YoY %	4.88%	-20.39%	-25.90%	-8.55%	-17.84%	51.64%	-	-
Horiz. %	70.49%	67.21%	84.43%	113.93%	124.59%	151.64%	100.00%	-
DY	1.73	1.92	3.54	3.68	3.50	3.24	2.91	-6.48%
YoY %	-9.90%	-45.76%	-3.80%	5.14%	8.02%	11.34%	-	-
Horiz. %	59.45%	65.98%	121.65%	126.46%	120.27%	111.34%	100.00%	-
P/NAPS	4.45	3.93	2.44	2.34	2.50	2.41	2.41	8.22%
YoY %	13.23%	61.07%	4.27%	-6.40%	3.73%	0.00%	-	-
Horiz. %	184.65%	163.07%	101.24%	97.10%	103.73%	100.00%	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