[GASMSIA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -39.71%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,125,294 2,097,790 2,061,790 2,026,324 2,000,170 1,957,808 1,902,482 7.62%
PBT 214,054 206,037 200,380 184,280 294,730 295,774 362,346 -29.48%
Tax -51,226 -49,570 -49,634 -46,120 -65,576 -74,480 -91,346 -31.87%
NP 162,828 156,466 150,746 138,160 229,154 221,294 271,000 -28.68%
-
NP to SH 162,828 156,466 150,746 138,160 229,154 221,294 271,000 -28.68%
-
Tax Rate 23.93% 24.06% 24.77% 25.03% 22.25% 25.18% 25.21% -
Total Cost 1,962,466 1,941,324 1,911,044 1,888,164 1,771,016 1,736,513 1,631,482 13.04%
-
Net Worth 1,008,453 962,871 985,213 0 1,009,304 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 162,939 85,599 128,400 - 206,174 142,053 213,203 -16.34%
Div Payout % 100.07% 54.71% 85.18% - 89.97% 64.19% 78.67% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,008,453 962,871 985,213 0 1,009,304 0 0 -
NOSH 1,284,000 1,284,000 1,284,000 642 1,283,775 1,283,611 1,284,360 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.66% 7.46% 7.31% 6.82% 11.46% 11.30% 14.24% -
ROE 16.15% 16.25% 15.30% 0.00% 22.70% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.52 163.38 160.58 315,623.34 155.80 152.52 148.13 7.64%
EPS 12.68 12.19 11.74 21,520.00 17.85 17.24 21.10 -28.67%
DPS 12.69 6.67 10.00 0.00 16.06 11.07 16.60 -16.32%
NAPS 0.7854 0.7499 0.7673 0.00 0.7862 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 642
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.52 163.38 160.58 157.81 155.78 152.48 148.17 7.62%
EPS 12.68 12.19 11.74 10.76 17.85 17.23 21.11 -28.69%
DPS 12.69 6.67 10.00 0.00 16.06 11.06 16.60 -16.32%
NAPS 0.7854 0.7499 0.7673 0.00 0.7861 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 - - - - -
Price 2.57 2.63 2.57 0.00 0.00 0.00 0.00 -
P/RPS 1.55 1.61 1.60 0.00 0.00 0.00 0.00 -
P/EPS 20.27 21.58 21.89 0.00 0.00 0.00 0.00 -
EY 4.93 4.63 4.57 0.00 0.00 0.00 0.00 -
DY 4.94 2.53 3.89 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.51 3.35 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 07/11/12 08/08/12 07/06/12 - - - -
Price 2.62 2.62 2.64 0.00 0.00 0.00 0.00 -
P/RPS 1.58 1.60 1.64 0.00 0.00 0.00 0.00 -
P/EPS 20.66 21.50 22.49 0.00 0.00 0.00 0.00 -
EY 4.84 4.65 4.45 0.00 0.00 0.00 0.00 -
DY 4.84 2.54 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 3.49 3.44 0.00 0.00 0.00 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