[GASMSIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.83%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,517,118 2,322,280 2,317,219 2,283,976 2,258,560 2,141,772 2,125,294 11.97%
PBT 238,858 224,476 220,877 226,845 222,010 206,084 214,054 7.60%
Tax -57,832 -58,048 -49,441 -51,810 -51,796 -45,508 -51,226 8.44%
NP 181,026 166,428 171,436 175,034 170,214 160,576 162,828 7.33%
-
NP to SH 181,026 166,428 171,436 175,034 170,214 160,576 162,828 7.33%
-
Tax Rate 24.21% 25.86% 22.38% 22.84% 23.33% 22.08% 23.93% -
Total Cost 2,336,092 2,155,852 2,145,783 2,108,941 2,088,346 1,981,196 1,962,466 12.35%
-
Net Worth 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 -0.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 128,400 - 171,542 102,720 154,080 - 162,939 -14.72%
Div Payout % 70.93% - 100.06% 58.69% 90.52% - 100.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 -0.55%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.19% 7.17% 7.40% 7.66% 7.54% 7.50% 7.66% -
ROE 18.10% 16.52% 17.07% 18.16% 17.11% 15.31% 16.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 196.04 180.86 180.47 177.88 175.90 166.80 165.52 11.97%
EPS 14.10 12.96 13.35 13.63 13.26 12.52 12.68 7.35%
DPS 10.00 0.00 13.36 8.00 12.00 0.00 12.69 -14.72%
NAPS 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 -0.55%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 196.04 180.86 180.47 177.88 175.90 166.80 165.52 11.97%
EPS 14.10 12.96 13.35 13.63 13.26 12.52 12.68 7.35%
DPS 10.00 0.00 13.36 8.00 12.00 0.00 12.69 -14.72%
NAPS 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.64 3.72 3.87 3.53 3.25 2.88 2.57 -
P/RPS 1.86 2.06 2.14 1.98 1.85 1.73 1.55 12.96%
P/EPS 25.82 28.70 28.99 25.89 24.52 23.03 20.27 17.56%
EY 3.87 3.48 3.45 3.86 4.08 4.34 4.93 -14.94%
DY 2.75 0.00 3.45 2.27 3.69 0.00 4.94 -32.40%
P/NAPS 4.67 4.74 4.95 4.70 4.19 3.53 3.27 26.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 15/05/14 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 -
Price 3.43 3.60 3.62 3.89 3.36 3.22 2.62 -
P/RPS 1.75 1.99 2.01 2.19 1.91 1.93 1.58 7.07%
P/EPS 24.33 27.77 27.11 28.54 25.35 25.75 20.66 11.55%
EY 4.11 3.60 3.69 3.50 3.95 3.88 4.84 -10.35%
DY 2.92 0.00 3.69 2.06 3.57 0.00 4.84 -28.66%
P/NAPS 4.40 4.59 4.63 5.18 4.34 3.94 3.34 20.23%

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