[PETGAS] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

31-Oct-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 3.24%

YoY- 78.4%

Quarter Report

Quarterly Report for the Third Quarter ended 30 September 2013.pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
TTM Result
Revenue	4,544,057	4,430,837	4,308,181	3,773,077	2,667,764	3,355,504	3,279,215	4.29%
YoY %	2.56%	2.85%	14.18%	41.43%	-20.50%	2.33%	-	-
Horiz. %	138.57%	135.12%	131.38%	115.06%	81.35%	102.33%	100.00%	-
PBT	2,111,000	2,197,057	2,142,689	1,833,719	1,442,585	1,313,163	1,219,788	7.33%
YoY %	-3.92%	2.54%	16.85%	27.11%	9.86%	7.66%	-	-
Horiz. %	173.06%	180.12%	175.66%	150.33%	118.27%	107.66%	100.00%	-
Tax	-427,229	-51,948	-477,080	146,341	-332,601	-313,410	-252,342	7.02%
YoY %	-722.42%	89.11%	-426.01%	144.00%	-6.12%	-24.20%	-	-
Horiz. %	169.31%	20.59%	189.06%	-57.99%	131.81%	124.20%	100.00%	-
NP	1,683,771	2,145,109	1,665,609	1,980,060	1,109,984	999,753	967,446	7.40%
YoY %	-21.51%	28.79%	-15.88%	78.39%	11.03%	3.34%	-	-
Horiz. %	174.04%	221.73%	172.17%	204.67%	114.73%	103.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,688,127	2,144,244	1,665,604	1,980,249	1,109,984	1,001,319	967,446	7.44%
YoY %	-21.27%	28.74%	-15.89%	78.40%	10.85%	3.50%	-	-
Horiz. %	174.49%	221.64%	172.17%	204.69%	114.73%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.24%	2.36%	22.27%	-7.98%	23.06%	23.87%	20.69%	-
YoY %	757.63%	-89.40%	379.07%	-134.61%	-3.39%	15.37%	-	-
Horiz. %	97.83%	11.41%	107.64%	-38.57%	111.45%	115.37%	100.00%	-
Total Cost	2,860,286	2,285,728	2,642,572	1,793,017	1,557,780	2,355,751	2,311,769	2.78%
YoY %	25.14%	-13.50%	47.38%	15.10%	-33.87%	1.90%	-	-
Horiz. %	123.73%	98.87%	114.31%	77.56%	67.38%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,843,502	11,342,685	10,349,758	9,869,716	8,875,800	7,812,613	7,778,114	5.57%
YoY %	4.42%	9.59%	4.86%	11.20%	13.61%	0.44%	-	-
Horiz. %	152.27%	145.83%	133.06%	126.89%	114.11%	100.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
Dividend
Div	1,187,239	1,147,664	1,582,985	989,366	296,809	989,562	989,452	2.37%
YoY %	3.45%	-27.50%	60.00%	233.33%	-70.01%	0.01%	-	-
Horiz. %	119.99%	115.99%	159.99%	99.99%	30.00%	100.01%	100.00%	-
Div Payout %	70.33%	53.52%	95.04%	49.96%	26.74%	98.83%	102.27%	-
YoY %	31.41%	-43.69%	90.23%	86.84%	-72.94%	-3.36%	-	-
Horiz. %	68.77%	52.33%	92.93%	48.85%	26.15%	96.64%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
Equity
Net Worth	11,843,502	11,342,685	10,349,758	9,869,716	8,875,800	7,812,613	7,778,114	5.57%
YoY %	4.42%	9.59%	4.86%	11.20%	13.61%	0.44%	-	-
Horiz. %	152.27%	145.83%	133.06%	126.89%	114.11%	100.44%	100.00%	-
NOSH	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,277	1,978,962	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.02%	-0.03%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	37.05%	48.41%	38.66%	52.48%	41.61%	29.79%	29.50%	-
YoY %	-23.47%	25.22%	-26.33%	26.12%	39.68%	0.98%	-	-
Horiz. %	125.59%	164.10%	131.05%	177.90%	141.05%	100.98%	100.00%	-
ROE	14.25%	18.90%	16.09%	20.06%	12.51%	12.82%	12.44%	-
YoY %	-24.60%	17.46%	-19.79%	60.35%	-2.42%	3.05%	-	-
Horiz. %	114.55%	151.93%	129.34%	161.25%	100.56%	103.05%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
Per Share
RPS	229.64	223.92	217.72	190.68	134.82	169.62	165.70	4.29%
YoY %	2.55%	2.85%	14.18%	41.43%	-20.52%	2.37%	-	-
Horiz. %	138.59%	135.14%	131.39%	115.08%	81.36%	102.37%	100.00%	-
EPS	85.31	108.36	84.18	100.08	56.10	50.62	48.89	7.44%
YoY %	-21.27%	28.72%	-15.89%	78.40%	10.83%	3.54%	-	-
Horiz. %	174.49%	221.64%	172.18%	204.70%	114.75%	103.54%	100.00%	-
DPS	60.00	58.00	80.00	50.00	15.00	50.00	50.00	2.37%
YoY %	3.45%	-27.50%	60.00%	233.33%	-70.00%	0.00%	-	-
Horiz. %	120.00%	116.00%	160.00%	100.00%	30.00%	100.00%	100.00%	-
NAPS	5.9854	5.7323	5.2305	4.9879	4.4856	3.9492	3.9304	5.57%
YoY %	4.42%	9.59%	4.86%	11.20%	13.58%	0.48%	-	-
Horiz. %	152.28%	145.85%	133.08%	126.91%	114.13%	100.48%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	229.64	223.92	217.72	190.68	134.82	169.58	165.72	4.29%
YoY %	2.55%	2.85%	14.18%	41.43%	-20.50%	2.33%	-	-
Horiz. %	138.57%	135.12%	131.38%	115.06%	81.35%	102.33%	100.00%	-
EPS	85.31	108.36	84.18	100.08	56.10	50.60	48.89	7.44%
YoY %	-21.27%	28.72%	-15.89%	78.40%	10.87%	3.50%	-	-
Horiz. %	174.49%	221.64%	172.18%	204.70%	114.75%	103.50%	100.00%	-
DPS	60.00	58.00	80.00	50.00	15.00	50.01	50.00	2.37%
YoY %	3.45%	-27.50%	60.00%	233.33%	-70.01%	0.02%	-	-
Horiz. %	120.00%	116.00%	160.00%	100.00%	30.00%	100.02%	100.00%	-
NAPS	5.9854	5.7323	5.2305	4.9879	4.4856	3.9483	3.9309	5.57%
YoY %	4.42%	9.59%	4.86%	11.20%	13.61%	0.44%	-	-
Horiz. %	152.27%	145.83%	133.06%	126.89%	114.11%	100.44%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	31/12/09	31/12/08	-
Price	21.84	21.96	22.92	22.00	19.00	9.87	9.80	-
P/RPS	9.51	9.81	10.53	11.54	14.09	5.82	5.91	6.32%
YoY %	-3.06%	-6.84%	-8.75%	-18.10%	142.10%	-1.52%	-	-
Horiz. %	160.91%	165.99%	178.17%	195.26%	238.41%	98.48%	100.00%	-
P/EPS	25.60	20.26	27.23	21.98	33.87	19.50	20.05	3.20%
YoY %	26.36%	-25.60%	23.89%	-35.10%	73.69%	-2.74%	-	-
Horiz. %	127.68%	101.05%	135.81%	109.63%	168.93%	97.26%	100.00%	-
EY	3.91	4.93	3.67	4.55	2.95	5.13	4.99	-3.09%
YoY %	-20.69%	34.33%	-19.34%	54.24%	-42.50%	2.81%	-	-
Horiz. %	78.36%	98.80%	73.55%	91.18%	59.12%	102.81%	100.00%	-
DY	2.75	2.64	3.49	2.27	0.79	5.07	5.10	-7.65%
YoY %	4.17%	-24.36%	53.74%	187.34%	-84.42%	-0.59%	-	-
Horiz. %	53.92%	51.76%	68.43%	44.51%	15.49%	99.41%	100.00%	-
P/NAPS	3.65	3.83	4.38	4.41	4.24	2.50	2.49	5.05%
YoY %	-4.70%	-12.56%	-0.68%	4.01%	69.60%	0.40%	-	-
Horiz. %	146.59%	153.82%	175.90%	177.11%	170.28%	100.40%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	02/11/16	30/10/15	04/11/14	31/10/13	23/11/12	18/02/10	19/02/09	-
Price	22.08	22.98	21.80	24.52	18.90	9.78	9.80	-
P/RPS	9.61	10.26	10.01	12.86	14.02	5.77	5.91	6.47%
YoY %	-6.34%	2.50%	-22.16%	-8.27%	142.98%	-2.37%	-	-
Horiz. %	162.61%	173.60%	169.37%	217.60%	237.23%	97.63%	100.00%	-
P/EPS	25.88	21.21	25.90	24.50	33.69	19.32	20.05	3.34%
YoY %	22.02%	-18.11%	5.71%	-27.28%	74.38%	-3.64%	-	-
Horiz. %	129.08%	105.79%	129.18%	122.19%	168.03%	96.36%	100.00%	-
EY	3.86	4.72	3.86	4.08	2.97	5.18	4.99	-3.25%
YoY %	-18.22%	22.28%	-5.39%	37.37%	-42.66%	3.81%	-	-
Horiz. %	77.35%	94.59%	77.35%	81.76%	59.52%	103.81%	100.00%	-
DY	2.72	2.52	3.67	2.04	0.79	5.11	5.10	-7.78%
YoY %	7.94%	-31.34%	79.90%	158.23%	-84.54%	0.20%	-	-
Horiz. %	53.33%	49.41%	71.96%	40.00%	15.49%	100.20%	100.00%	-
P/NAPS	3.69	4.01	4.17	4.92	4.21	2.48	2.49	5.20%
YoY %	-7.98%	-3.84%	-15.24%	16.86%	69.76%	-0.40%	-	-
Horiz. %	148.19%	161.04%	167.47%	197.59%	169.08%	99.60%	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