[GASMSIA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -32.02%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,619,769 3,269,453 3,113,188 3,046,332 2,773,462 2,657,282 2,517,118 27.32%
PBT 143,560 167,936 162,812 151,348 213,121 251,742 238,858 -28.71%
Tax -37,505 -40,185 -38,562 -37,460 -45,493 -59,357 -57,832 -25.01%
NP 106,055 127,750 124,250 113,888 167,628 192,385 181,026 -29.91%
-
NP to SH 106,162 127,854 124,338 113,960 167,632 192,385 181,026 -29.86%
-
Tax Rate 26.12% 23.93% 23.68% 24.75% 21.35% 23.58% 24.21% -
Total Cost 3,513,714 3,141,702 2,988,938 2,932,444 2,605,834 2,464,897 2,336,092 31.17%
-
Net Worth 970,703 960,432 971,602 990,092 1,012,947 989,707 1,000,107 -1.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 106,186 59,919 89,880 - 115,560 85,599 128,400 -11.86%
Div Payout % 100.02% 46.87% 72.29% - 68.94% 44.49% 70.93% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 970,703 960,432 971,602 990,092 1,012,947 989,707 1,000,107 -1.96%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.93% 3.91% 3.99% 3.74% 6.04% 7.24% 7.19% -
ROE 10.94% 13.31% 12.80% 11.51% 16.55% 19.44% 18.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 281.91 254.63 242.46 237.25 216.00 206.95 196.04 27.31%
EPS 8.27 9.96 9.68 8.88 13.06 14.99 14.10 -29.86%
DPS 8.27 4.67 7.00 0.00 9.00 6.67 10.00 -11.86%
NAPS 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.7789 -1.96%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 281.91 254.63 242.46 237.25 216.00 206.95 196.04 27.31%
EPS 8.27 9.96 9.68 8.88 13.06 14.99 14.10 -29.86%
DPS 8.27 4.67 7.00 0.00 9.00 6.67 10.00 -11.86%
NAPS 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.7789 -1.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.40 2.48 2.51 2.59 3.22 3.50 3.64 -
P/RPS 0.85 0.97 1.04 1.09 1.49 1.69 1.86 -40.58%
P/EPS 29.03 24.91 25.92 29.18 24.66 23.36 25.82 8.10%
EY 3.45 4.02 3.86 3.43 4.05 4.28 3.87 -7.35%
DY 3.45 1.88 2.79 0.00 2.80 1.90 2.75 16.27%
P/NAPS 3.17 3.32 3.32 3.36 4.08 4.54 4.67 -22.70%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 12/11/14 20/08/14 -
Price 2.47 2.26 2.12 2.62 3.14 3.50 3.43 -
P/RPS 0.88 0.89 0.87 1.10 1.45 1.69 1.75 -36.68%
P/EPS 29.87 22.70 21.89 29.52 24.05 23.36 24.33 14.61%
EY 3.35 4.41 4.57 3.39 4.16 4.28 4.11 -12.71%
DY 3.35 2.06 3.30 0.00 2.87 1.90 2.92 9.56%
P/NAPS 3.27 3.02 2.80 3.40 3.98 4.54 4.40 -17.90%

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