[PETGAS] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[PETGAS] PETRONAS GAS BHD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 1.78%

YoY- 1.65%

Quarter Report

PGB Interim Financial Report for the First Quarter Ended 31 March 2019 (attachment).pdf

Latest QR

Upcoming QR

PETGAS's Result

PETGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	5,766,497	5,535,991	5,486,796	5,514,898	4,991,241	4,599,833	4,485,235	4.27%
YoY %	4.16%	0.90%	-0.51%	10.49%	8.51%	2.56%	-	-
Horiz. %	128.57%	123.43%	122.33%	122.96%	111.28%	102.56%	100.00%	-
PBT	2,559,476	2,831,742	2,241,811	2,384,944	2,312,651	2,104,893	2,009,537	4.11%
YoY %	-9.61%	26.31%	-6.00%	3.13%	9.87%	4.75%	-	-
Horiz. %	127.37%	140.92%	111.56%	118.68%	115.08%	104.75%	100.00%	-
Tax	-550,503	-557,475	-440,515	-451,339	-453,527	-352,909	-26,366	65.90%
YoY %	1.25%	-26.55%	2.40%	0.48%	-28.51%	-1,238.50%	-	-
Horiz. %	2,087.93%	2,114.37%	1,670.77%	1,711.82%	1,720.12%	1,338.50%	100.00%	-
NP	2,008,973	2,274,267	1,801,296	1,933,605	1,859,124	1,751,984	1,983,171	0.21%
YoY %	-11.67%	26.26%	-6.84%	4.01%	6.12%	-11.66%	-	-
Horiz. %	101.30%	114.68%	90.83%	97.50%	93.75%	88.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,883,120	2,157,861	1,787,882	1,842,498	1,812,672	1,754,760	1,984,685	-0.87%
YoY %	-12.73%	20.69%	-2.96%	1.65%	3.30%	-11.58%	-	-
Horiz. %	94.88%	108.73%	90.08%	92.84%	91.33%	88.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.51%	19.69%	19.65%	18.92%	19.61%	16.77%	1.31%	-
YoY %	9.24%	0.20%	3.86%	-3.52%	16.94%	1,180.15%	-	-
Horiz. %	1,641.98%	1,503.05%	1,500.00%	1,444.27%	1,496.95%	1,280.15%	100.00%	-
Total Cost	3,757,524	3,261,724	3,685,500	3,581,293	3,132,117	2,847,849	2,502,064	7.00%
YoY %	15.20%	-11.50%	2.91%	14.34%	9.98%	13.82%	-	-
Horiz. %	150.18%	130.36%	147.30%	143.13%	125.18%	113.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,879,566	12,629,059	12,982,658	12,988,000	12,650,429	12,060,965	11,600,316	1.75%
YoY %	1.98%	-2.72%	-0.04%	2.67%	4.89%	3.97%	-	-
Horiz. %	111.03%	108.87%	111.92%	111.96%	109.05%	103.97%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	1,622,560	2,512,989	1,622,560	1,424,687	1,325,750	1,246,601	1,187,239	5.34%
YoY %	-35.43%	54.88%	13.89%	7.46%	6.35%	5.00%	-	-
Horiz. %	136.67%	211.67%	136.67%	120.00%	111.67%	105.00%	100.00%	-
Div Payout %	86.16%	116.46%	90.75%	77.32%	73.14%	71.04%	59.82%	-
YoY %	-26.02%	28.33%	17.37%	5.72%	2.96%	18.76%	-	-
Horiz. %	144.03%	194.68%	151.71%	129.25%	122.27%	118.76%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	12,879,566	12,629,059	12,982,658	12,988,000	12,650,429	12,060,965	11,600,316	1.75%
YoY %	1.98%	-2.72%	-0.04%	2.67%	4.89%	3.97%	-	-
Horiz. %	111.03%	108.87%	111.92%	111.96%	109.05%	103.97%	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%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	34.84%	41.08%	32.83%	35.06%	37.25%	38.09%	44.22%	-
YoY %	-15.19%	25.13%	-6.36%	-5.88%	-2.21%	-13.86%	-	-
Horiz. %	78.79%	92.90%	74.24%	79.29%	84.24%	86.14%	100.00%	-
ROE	14.62%	17.09%	13.77%	14.19%	14.33%	14.55%	17.11%	-
YoY %	-14.45%	24.11%	-2.96%	-0.98%	-1.51%	-14.96%	-	-
Horiz. %	85.45%	99.88%	80.48%	82.93%	83.75%	85.04%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	291.42	279.77	277.29	278.71	252.24	232.46	226.67	4.27%
YoY %	4.16%	0.89%	-0.51%	10.49%	8.51%	2.55%	-	-
Horiz. %	128.57%	123.43%	122.33%	122.96%	111.28%	102.55%	100.00%	-
EPS	95.17	109.05	90.35	93.12	91.61	88.68	100.30	-0.87%
YoY %	-12.73%	20.70%	-2.97%	1.65%	3.30%	-11.59%	-	-
Horiz. %	94.89%	108.72%	90.08%	92.84%	91.34%	88.41%	100.00%	-
DPS	82.00	127.00	82.00	72.00	67.00	63.00	60.00	5.34%
YoY %	-35.43%	54.88%	13.89%	7.46%	6.35%	5.00%	-	-
Horiz. %	136.67%	211.67%	136.67%	120.00%	111.67%	105.00%	100.00%	-
NAPS	6.509	6.3824	6.5611	6.5638	6.3932	6.0953	5.8625	1.75%
YoY %	1.98%	-2.72%	-0.04%	2.67%	4.89%	3.97%	-	-
Horiz. %	111.03%	108.87%	111.92%	111.96%	109.05%	103.97%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,978,732
RPS	291.42	279.77	277.29	278.71	252.24	232.46	226.67	4.27%
YoY %	4.16%	0.89%	-0.51%	10.49%	8.51%	2.55%	-	-
Horiz. %	128.57%	123.43%	122.33%	122.96%	111.28%	102.55%	100.00%	-
EPS	95.17	109.05	90.35	93.12	91.61	88.68	100.30	-0.87%
YoY %	-12.73%	20.70%	-2.97%	1.65%	3.30%	-11.59%	-	-
Horiz. %	94.89%	108.72%	90.08%	92.84%	91.34%	88.41%	100.00%	-
DPS	82.00	127.00	82.00	72.00	67.00	63.00	60.00	5.34%
YoY %	-35.43%	54.88%	13.89%	7.46%	6.35%	5.00%	-	-
Horiz. %	136.67%	211.67%	136.67%	120.00%	111.67%	105.00%	100.00%	-
NAPS	6.509	6.3824	6.5611	6.5638	6.3932	6.0953	5.8625	1.75%
YoY %	1.98%	-2.72%	-0.04%	2.67%	4.89%	3.97%	-	-
Horiz. %	111.03%	108.87%	111.92%	111.96%	109.05%	103.97%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	16.66	16.00	15.40	17.62	17.84	19.76	22.00	-
P/RPS	5.72	5.72	5.55	6.32	7.07	8.50	9.71	-8.43%
YoY %	0.00%	3.06%	-12.18%	-10.61%	-16.82%	-12.46%	-	-
Horiz. %	58.91%	58.91%	57.16%	65.09%	72.81%	87.54%	100.00%	-
P/EPS	17.51	14.67	17.04	18.92	19.47	22.28	21.93	-3.68%
YoY %	19.36%	-13.91%	-9.94%	-2.82%	-12.61%	1.60%	-	-
Horiz. %	79.84%	66.89%	77.70%	86.27%	88.78%	101.60%	100.00%	-
EY	5.71	6.82	5.87	5.28	5.13	4.49	4.56	3.81%
YoY %	-16.28%	16.18%	11.17%	2.92%	14.25%	-1.54%	-	-
Horiz. %	125.22%	149.56%	128.73%	115.79%	112.50%	98.46%	100.00%	-
DY	4.92	7.94	5.32	4.09	3.76	3.19	2.73	10.30%
YoY %	-38.04%	49.25%	30.07%	8.78%	17.87%	16.85%	-	-
Horiz. %	180.22%	290.84%	194.87%	149.82%	137.73%	116.85%	100.00%	-
P/NAPS	2.56	2.51	2.35	2.68	2.79	3.24	3.75	-6.16%
YoY %	1.99%	6.81%	-12.31%	-3.94%	-13.89%	-13.60%	-	-
Horiz. %	68.27%	66.93%	62.67%	71.47%	74.40%	86.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	19/05/22	25/05/21	20/05/20	28/05/19	17/05/18	15/05/17	09/05/16	-
Price	17.36	15.98	15.18	16.34	17.84	18.58	20.90	-
P/RPS	5.96	5.71	5.47	5.86	7.07	7.99	9.22	-7.01%
YoY %	4.38%	4.39%	-6.66%	-17.11%	-11.51%	-13.34%	-	-
Horiz. %	64.64%	61.93%	59.33%	63.56%	76.68%	86.66%	100.00%	-
P/EPS	18.24	14.65	16.80	17.55	19.47	20.95	20.84	-2.19%
YoY %	24.51%	-12.80%	-4.27%	-9.86%	-7.06%	0.53%	-	-
Horiz. %	87.52%	70.30%	80.61%	84.21%	93.43%	100.53%	100.00%	-
EY	5.48	6.82	5.95	5.70	5.13	4.77	4.80	2.23%
YoY %	-19.65%	14.62%	4.39%	11.11%	7.55%	-0.63%	-	-
Horiz. %	114.17%	142.08%	123.96%	118.75%	106.88%	99.37%	100.00%	-
DY	4.72	7.95	5.40	4.41	3.76	3.39	2.87	8.64%
YoY %	-40.63%	47.22%	22.45%	17.29%	10.91%	18.12%	-	-
Horiz. %	164.46%	277.00%	188.15%	153.66%	131.01%	118.12%	100.00%	-
P/NAPS	2.67	2.50	2.31	2.49	2.79	3.05	3.57	-4.72%
YoY %	6.80%	8.23%	-7.23%	-10.75%	-8.52%	-14.57%	-	-
Horiz. %	74.79%	70.03%	64.71%	69.75%	78.15%	85.43%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 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 >

INARI

INARI AMERTRON BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

213

MAYBANK

MALAYAN BANKING BHD

162

PBBANK

PUBLIC BANK BHD

131

SPTOTO

SPORTS TOTO BERHAD

127

GENTING

GENTING BHD

121

GENM

GENTING MALAYSIA BERHAD

115

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

DNEX

0.475

+0.025

77,989,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV7

0.205

-0.025

67,341,800

E&O-LR

0.055

+0.01

56,261,700

AHB

0.20

+0.01

32,000,600

SAPNRG

0.045

0.00

31,446,300

AHB-WC

0.05

-0.005

30,468,100

AIM

0.115

+0.035

25,512,800

JCY

0.48

+0.03

24,284,300

More active Stocks

HARBOUR

1.71

+0.21

1,531,500

HLIND

11.98

+0.18

15,400

CHINAETF-MYR

4.95

+0.18

500

GAMUDA

6.22

+0.17

1,836,400

VITROX

7.87

+0.17

150,700

PETDAG

20.06

+0.16

1,200

PETGAS

18.48

+0.14

1,200

NOTION-WD

1.01

+0.13

1,912,000

MISC

8.49

+0.13

200

THETA

1.68

+0.10

3,376,800

More gainer Stocks

NESTLE

127.40

-0.60

1,500

HTPADU

1.96

-0.46

3,266,900

MPI

38.30

-0.20

13,600

KLK

22.00

-0.20

1,200

RCECAP

2.96

-0.15

531,300

KUAISHO-C17

0.08

-0.12

58,800

UTDPLT

25.36

-0.12

15,200

AMWAY

7.33

-0.12

4,300

BPPLAS

1.42

-0.11

201,500

BAT

8.33

-0.10

115,800

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