[GASMSIA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.1%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,742,840 4,052,969 4,003,954 3,870,096 3,845,040 3,619,769 3,269,453 28.11%
PBT 175,420 212,845 193,390 178,894 158,692 143,560 167,936 2.94%
Tax -46,100 -48,425 -42,388 -38,566 -33,368 -37,505 -40,185 9.57%
NP 129,320 164,420 151,002 140,328 125,324 106,055 127,750 0.81%
-
NP to SH 129,708 165,137 151,402 140,706 125,516 106,162 127,854 0.96%
-
Tax Rate 26.28% 22.75% 21.92% 21.56% 21.03% 26.12% 23.93% -
Total Cost 4,613,520 3,888,549 3,852,952 3,729,768 3,719,716 3,513,714 3,141,702 29.16%
-
Net Worth 0 1,020,137 966,852 974,170 996,897 970,703 960,432 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 102,720 68,480 102,720 - 106,186 59,919 -
Div Payout % - 62.20% 45.23% 73.00% - 100.02% 46.87% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 1,020,137 966,852 974,170 996,897 970,703 960,432 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.73% 4.06% 3.77% 3.63% 3.26% 2.93% 3.91% -
ROE 0.00% 16.19% 15.66% 14.44% 12.59% 10.94% 13.31% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 369.38 315.65 311.83 301.41 299.46 281.91 254.63 28.11%
EPS 10.12 12.86 11.79 10.96 9.76 8.27 9.96 1.06%
DPS 0.00 8.00 5.33 8.00 0.00 8.27 4.67 -
NAPS 0.00 0.7945 0.753 0.7587 0.7764 0.756 0.748 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 369.38 315.65 311.83 301.41 299.46 281.91 254.63 28.11%
EPS 10.12 12.86 11.79 10.96 9.76 8.27 9.96 1.06%
DPS 0.00 8.00 5.33 8.00 0.00 8.27 4.67 -
NAPS 0.00 0.7945 0.753 0.7587 0.7764 0.756 0.748 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.00 2.47 2.57 2.38 2.39 2.40 2.48 -
P/RPS 0.81 0.78 0.82 0.79 0.80 0.85 0.97 -11.31%
P/EPS 29.70 19.21 21.80 21.72 24.45 29.03 24.91 12.42%
EY 3.37 5.21 4.59 4.60 4.09 3.45 4.02 -11.08%
DY 0.00 3.24 2.08 3.36 0.00 3.45 1.88 -
P/NAPS 0.00 3.11 3.41 3.14 3.08 3.17 3.32 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 09/05/17 15/02/17 17/11/16 11/08/16 11/05/16 23/02/16 26/11/15 -
Price 3.10 2.76 2.57 2.41 2.30 2.47 2.26 -
P/RPS 0.84 0.87 0.82 0.80 0.77 0.88 0.89 -3.77%
P/EPS 30.69 21.46 21.80 21.99 23.53 29.87 22.70 22.24%
EY 3.26 4.66 4.59 4.55 4.25 3.35 4.41 -18.22%
DY 0.00 2.90 2.08 3.32 0.00 3.35 2.06 -
P/NAPS 0.00 3.47 3.41 3.18 2.96 3.27 3.02 -

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
Post a Comment