[GASMSIA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.6%
YoY- 18.42%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,948,714 4,742,840 4,052,969 4,003,954 3,870,096 3,845,040 3,619,769 23.20%
PBT 192,840 175,420 212,845 193,390 178,894 158,692 143,560 21.76%
Tax -46,990 -46,100 -48,425 -42,388 -38,566 -33,368 -37,505 16.23%
NP 145,850 129,320 164,420 151,002 140,328 125,324 106,055 23.68%
-
NP to SH 146,402 129,708 165,137 151,402 140,706 125,516 106,162 23.91%
-
Tax Rate 24.37% 26.28% 22.75% 21.92% 21.56% 21.03% 26.12% -
Total Cost 4,802,864 4,613,520 3,888,549 3,852,952 3,729,768 3,719,716 3,513,714 23.18%
-
Net Worth 979,306 0 1,020,137 966,852 974,170 996,897 970,703 0.59%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 102,720 - 102,720 68,480 102,720 - 106,186 -2.19%
Div Payout % 70.16% - 62.20% 45.23% 73.00% - 100.02% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 979,306 0 1,020,137 966,852 974,170 996,897 970,703 0.59%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.95% 2.73% 4.06% 3.77% 3.63% 3.26% 2.93% -
ROE 14.95% 0.00% 16.19% 15.66% 14.44% 12.59% 10.94% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 385.41 369.38 315.65 311.83 301.41 299.46 281.91 23.20%
EPS 11.40 10.12 12.86 11.79 10.96 9.76 8.27 23.88%
DPS 8.00 0.00 8.00 5.33 8.00 0.00 8.27 -2.19%
NAPS 0.7627 0.00 0.7945 0.753 0.7587 0.7764 0.756 0.59%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 385.41 369.38 315.65 311.83 301.41 299.46 281.91 23.20%
EPS 11.40 10.12 12.86 11.79 10.96 9.76 8.27 23.88%
DPS 8.00 0.00 8.00 5.33 8.00 0.00 8.27 -2.19%
NAPS 0.7627 0.00 0.7945 0.753 0.7587 0.7764 0.756 0.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.00 3.00 2.47 2.57 2.38 2.39 2.40 -
P/RPS 0.78 0.81 0.78 0.82 0.79 0.80 0.85 -5.57%
P/EPS 26.31 29.70 19.21 21.80 21.72 24.45 29.03 -6.35%
EY 3.80 3.37 5.21 4.59 4.60 4.09 3.45 6.66%
DY 2.67 0.00 3.24 2.08 3.36 0.00 3.45 -15.71%
P/NAPS 3.93 0.00 3.11 3.41 3.14 3.08 3.17 15.41%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/08/17 09/05/17 15/02/17 17/11/16 11/08/16 11/05/16 23/02/16 -
Price 2.99 3.10 2.76 2.57 2.41 2.30 2.47 -
P/RPS 0.78 0.84 0.87 0.82 0.80 0.77 0.88 -7.73%
P/EPS 26.22 30.69 21.46 21.80 21.99 23.53 29.87 -8.32%
EY 3.81 3.26 4.66 4.59 4.55 4.25 3.35 8.96%
DY 2.68 0.00 2.90 2.08 3.32 0.00 3.35 -13.83%
P/NAPS 3.92 0.00 3.47 3.41 3.18 2.96 3.27 12.86%

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