[GASMSIA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.27%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,113,188 3,046,332 2,773,462 2,657,282 2,517,118 2,322,280 2,317,219 21.82%
PBT 162,812 151,348 213,121 251,742 238,858 224,476 220,877 -18.44%
Tax -38,562 -37,460 -45,493 -59,357 -57,832 -58,048 -49,441 -15.30%
NP 124,250 113,888 167,628 192,385 181,026 166,428 171,436 -19.36%
-
NP to SH 124,338 113,960 167,632 192,385 181,026 166,428 171,436 -19.32%
-
Tax Rate 23.68% 24.75% 21.35% 23.58% 24.21% 25.86% 22.38% -
Total Cost 2,988,938 2,932,444 2,605,834 2,464,897 2,336,092 2,155,852 2,145,783 24.80%
-
Net Worth 971,602 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 -2.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 89,880 - 115,560 85,599 128,400 - 171,542 -35.08%
Div Payout % 72.29% - 68.94% 44.49% 70.93% - 100.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 971,602 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 -2.17%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.99% 3.74% 6.04% 7.24% 7.19% 7.17% 7.40% -
ROE 12.80% 11.51% 16.55% 19.44% 18.10% 16.52% 17.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 242.46 237.25 216.00 206.95 196.04 180.86 180.47 21.82%
EPS 9.68 8.88 13.06 14.99 14.10 12.96 13.35 -19.33%
DPS 7.00 0.00 9.00 6.67 10.00 0.00 13.36 -35.08%
NAPS 0.7567 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 -2.17%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 242.46 237.25 216.00 206.95 196.04 180.86 180.47 21.82%
EPS 9.68 8.88 13.06 14.99 14.10 12.96 13.35 -19.33%
DPS 7.00 0.00 9.00 6.67 10.00 0.00 13.36 -35.08%
NAPS 0.7567 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 -2.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.51 2.59 3.22 3.50 3.64 3.72 3.87 -
P/RPS 1.04 1.09 1.49 1.69 1.86 2.06 2.14 -38.26%
P/EPS 25.92 29.18 24.66 23.36 25.82 28.70 28.99 -7.20%
EY 3.86 3.43 4.05 4.28 3.87 3.48 3.45 7.79%
DY 2.79 0.00 2.80 1.90 2.75 0.00 3.45 -13.23%
P/NAPS 3.32 3.36 4.08 4.54 4.67 4.74 4.95 -23.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 07/05/15 12/02/15 12/11/14 20/08/14 15/05/14 13/02/14 -
Price 2.12 2.62 3.14 3.50 3.43 3.60 3.62 -
P/RPS 0.87 1.10 1.45 1.69 1.75 1.99 2.01 -42.86%
P/EPS 21.89 29.52 24.05 23.36 24.33 27.77 27.11 -13.32%
EY 4.57 3.39 4.16 4.28 4.11 3.60 3.69 15.37%
DY 3.30 0.00 2.87 1.90 2.92 0.00 3.69 -7.19%
P/NAPS 2.80 3.40 3.98 4.54 4.40 4.59 4.63 -28.55%

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