[GASMSIA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 9.07%
YoY- 55.55%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,170,312 4,948,714 4,742,840 4,052,969 4,003,954 3,870,096 3,845,040 21.80%
PBT 202,258 192,840 175,420 212,845 193,390 178,894 158,692 17.53%
Tax -45,978 -46,990 -46,100 -48,425 -42,388 -38,566 -33,368 23.80%
NP 156,280 145,850 129,320 164,420 151,002 140,328 125,324 15.83%
-
NP to SH 156,877 146,402 129,708 165,137 151,402 140,706 125,516 16.01%
-
Tax Rate 22.73% 24.37% 26.28% 22.75% 21.92% 21.56% 21.03% -
Total Cost 5,014,032 4,802,864 4,613,520 3,888,549 3,852,952 3,729,768 3,719,716 22.00%
-
Net Worth 972,501 979,306 0 1,020,137 966,852 974,170 996,897 -1.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 68,480 102,720 - 102,720 68,480 102,720 - -
Div Payout % 43.65% 70.16% - 62.20% 45.23% 73.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 972,501 979,306 0 1,020,137 966,852 974,170 996,897 -1.63%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.02% 2.95% 2.73% 4.06% 3.77% 3.63% 3.26% -
ROE 16.13% 14.95% 0.00% 16.19% 15.66% 14.44% 12.59% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 402.67 385.41 369.38 315.65 311.83 301.41 299.46 21.80%
EPS 12.21 11.40 10.12 12.86 11.79 10.96 9.76 16.08%
DPS 5.33 8.00 0.00 8.00 5.33 8.00 0.00 -
NAPS 0.7574 0.7627 0.00 0.7945 0.753 0.7587 0.7764 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 402.51 385.26 369.23 315.52 311.71 301.29 299.34 21.80%
EPS 12.21 11.40 10.10 12.86 11.79 10.95 9.77 16.00%
DPS 5.33 8.00 0.00 8.00 5.33 8.00 0.00 -
NAPS 0.7571 0.7624 0.00 0.7942 0.7527 0.7584 0.7761 -1.63%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.86 3.00 3.00 2.47 2.57 2.38 2.39 -
P/RPS 0.71 0.78 0.81 0.78 0.82 0.79 0.80 -7.64%
P/EPS 23.41 26.31 29.70 19.21 21.80 21.72 24.45 -2.85%
EY 4.27 3.80 3.37 5.21 4.59 4.60 4.09 2.91%
DY 1.86 2.67 0.00 3.24 2.08 3.36 0.00 -
P/NAPS 3.78 3.93 0.00 3.11 3.41 3.14 3.08 14.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 10/08/17 09/05/17 15/02/17 17/11/16 11/08/16 11/05/16 -
Price 2.76 2.99 3.10 2.76 2.57 2.41 2.30 -
P/RPS 0.69 0.78 0.84 0.87 0.82 0.80 0.77 -7.04%
P/EPS 22.59 26.22 30.69 21.46 21.80 21.99 23.53 -2.67%
EY 4.43 3.81 3.26 4.66 4.59 4.55 4.25 2.80%
DY 1.93 2.68 0.00 2.90 2.08 3.32 0.00 -
P/NAPS 3.64 3.92 0.00 3.47 3.41 3.18 2.96 14.76%

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