[GASMSIA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.07%
YoY- -28.94%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,283,976 2,258,560 2,141,772 2,125,294 2,097,790 2,061,790 2,026,324 8.29%
PBT 226,845 222,010 206,084 214,054 206,037 200,380 184,280 14.84%
Tax -51,810 -51,796 -45,508 -51,226 -49,570 -49,634 -46,120 8.05%
NP 175,034 170,214 160,576 162,828 156,466 150,746 138,160 17.06%
-
NP to SH 175,034 170,214 160,576 162,828 156,466 150,746 138,160 17.06%
-
Tax Rate 22.84% 23.33% 22.08% 23.93% 24.06% 24.77% 25.03% -
Total Cost 2,108,941 2,088,346 1,981,196 1,962,466 1,941,324 1,911,044 1,888,164 7.64%
-
Net Worth 963,898 994,843 1,048,514 1,008,453 962,871 985,213 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 102,720 154,080 - 162,939 85,599 128,400 - -
Div Payout % 58.69% 90.52% - 100.07% 54.71% 85.18% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 963,898 994,843 1,048,514 1,008,453 962,871 985,213 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 642 15700.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.66% 7.54% 7.50% 7.66% 7.46% 7.31% 6.82% -
ROE 18.16% 17.11% 15.31% 16.15% 16.25% 15.30% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 177.88 175.90 166.80 165.52 163.38 160.58 315,623.34 -99.31%
EPS 13.63 13.26 12.52 12.68 12.19 11.74 21,520.00 -99.25%
DPS 8.00 12.00 0.00 12.69 6.67 10.00 0.00 -
NAPS 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 177.88 175.90 166.80 165.52 163.38 160.58 157.81 8.30%
EPS 13.63 13.26 12.52 12.68 12.19 11.74 10.76 17.05%
DPS 8.00 12.00 0.00 12.69 6.67 10.00 0.00 -
NAPS 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 3.53 3.25 2.88 2.57 2.63 2.57 0.00 -
P/RPS 1.98 1.85 1.73 1.55 1.61 1.60 0.00 -
P/EPS 25.89 24.52 23.03 20.27 21.58 21.89 0.00 -
EY 3.86 4.08 4.34 4.93 4.63 4.57 0.00 -
DY 2.27 3.69 0.00 4.94 2.53 3.89 0.00 -
P/NAPS 4.70 4.19 3.53 3.27 3.51 3.35 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 01/08/13 15/05/13 19/02/13 07/11/12 08/08/12 07/06/12 -
Price 3.89 3.36 3.22 2.62 2.62 2.64 0.00 -
P/RPS 2.19 1.91 1.93 1.58 1.60 1.64 0.00 -
P/EPS 28.54 25.35 25.75 20.66 21.50 22.49 0.00 -
EY 3.50 3.95 3.88 4.84 4.65 4.45 0.00 -
DY 2.06 3.57 0.00 4.84 2.54 3.79 0.00 -
P/NAPS 5.18 4.34 3.94 3.34 3.49 3.44 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