[GASMSIA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.79%
YoY- -29.29%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,258,560 2,141,772 2,125,294 2,097,790 2,061,790 2,026,324 2,000,170 8.44%
PBT 222,010 206,084 214,054 206,037 200,380 184,280 294,730 -17.22%
Tax -51,796 -45,508 -51,226 -49,570 -49,634 -46,120 -65,576 -14.56%
NP 170,214 160,576 162,828 156,466 150,746 138,160 229,154 -17.99%
-
NP to SH 170,214 160,576 162,828 156,466 150,746 138,160 229,154 -17.99%
-
Tax Rate 23.33% 22.08% 23.93% 24.06% 24.77% 25.03% 22.25% -
Total Cost 2,088,346 1,981,196 1,962,466 1,941,324 1,911,044 1,888,164 1,771,016 11.62%
-
Net Worth 994,843 1,048,514 1,008,453 962,871 985,213 0 1,009,304 -0.95%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 154,080 - 162,939 85,599 128,400 - 206,174 -17.66%
Div Payout % 90.52% - 100.07% 54.71% 85.18% - 89.97% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 994,843 1,048,514 1,008,453 962,871 985,213 0 1,009,304 -0.95%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 642 1,283,775 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.54% 7.50% 7.66% 7.46% 7.31% 6.82% 11.46% -
ROE 17.11% 15.31% 16.15% 16.25% 15.30% 0.00% 22.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 175.90 166.80 165.52 163.38 160.58 315,623.34 155.80 8.43%
EPS 13.26 12.52 12.68 12.19 11.74 21,520.00 17.85 -17.99%
DPS 12.00 0.00 12.69 6.67 10.00 0.00 16.06 -17.67%
NAPS 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 0.7862 -0.96%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 175.90 166.80 165.52 163.38 160.58 157.81 155.78 8.44%
EPS 13.26 12.52 12.68 12.19 11.74 10.76 17.85 -17.99%
DPS 12.00 0.00 12.69 6.67 10.00 0.00 16.06 -17.67%
NAPS 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 0.7861 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 3.25 2.88 2.57 2.63 2.57 0.00 0.00 -
P/RPS 1.85 1.73 1.55 1.61 1.60 0.00 0.00 -
P/EPS 24.52 23.03 20.27 21.58 21.89 0.00 0.00 -
EY 4.08 4.34 4.93 4.63 4.57 0.00 0.00 -
DY 3.69 0.00 4.94 2.53 3.89 0.00 0.00 -
P/NAPS 4.19 3.53 3.27 3.51 3.35 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 15/05/13 19/02/13 07/11/12 08/08/12 07/06/12 - -
Price 3.36 3.22 2.62 2.62 2.64 0.00 0.00 -
P/RPS 1.91 1.93 1.58 1.60 1.64 0.00 0.00 -
P/EPS 25.35 25.75 20.66 21.50 22.49 0.00 0.00 -
EY 3.95 3.88 4.84 4.65 4.45 0.00 0.00 -
DY 3.57 0.00 4.84 2.54 3.79 0.00 0.00 -
P/NAPS 4.34 3.94 3.34 3.49 3.44 0.00 0.00 -

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
Post a Comment