[GASMSIA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 112.0%
YoY- 12.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 580,570 2,317,219 1,712,982 1,129,280 535,443 2,125,294 1,573,343 -48.58%
PBT 56,119 220,877 170,134 111,005 51,521 214,054 154,528 -49.12%
Tax -14,512 -49,441 -38,858 -25,898 -11,377 -51,226 -37,178 -46.62%
NP 41,607 171,436 131,276 85,107 40,144 162,828 117,350 -49.93%
-
NP to SH 41,607 171,436 131,276 85,107 40,144 162,828 117,350 -49.93%
-
Tax Rate 25.86% 22.38% 22.84% 23.33% 22.08% 23.93% 24.06% -
Total Cost 538,963 2,145,783 1,581,706 1,044,173 495,299 1,962,466 1,455,993 -48.47%
-
Net Worth 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 3.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 171,542 77,040 77,040 - 162,939 64,200 -
Div Payout % - 100.06% 58.69% 90.52% - 100.07% 54.71% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 3.04%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.17% 7.40% 7.66% 7.54% 7.50% 7.66% 7.46% -
ROE 4.13% 17.07% 13.62% 8.55% 3.83% 16.15% 12.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.22 180.47 133.41 87.95 41.70 165.52 122.53 -48.58%
EPS 3.24 13.35 10.22 6.63 3.13 12.68 9.14 -49.94%
DPS 0.00 13.36 6.00 6.00 0.00 12.69 5.00 -
NAPS 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 3.04%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.22 180.47 133.41 87.95 41.70 165.52 122.53 -48.58%
EPS 3.24 13.35 10.22 6.63 3.13 12.68 9.14 -49.94%
DPS 0.00 13.36 6.00 6.00 0.00 12.69 5.00 -
NAPS 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 3.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.72 3.87 3.53 3.25 2.88 2.57 2.63 -
P/RPS 8.23 2.14 2.65 3.70 6.91 1.55 2.15 144.90%
P/EPS 114.80 28.99 34.53 49.03 92.12 20.27 28.78 151.72%
EY 0.87 3.45 2.90 2.04 1.09 4.93 3.48 -60.34%
DY 0.00 3.45 1.70 1.85 0.00 4.94 1.90 -
P/NAPS 4.74 4.95 4.70 4.19 3.53 3.27 3.51 22.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 07/11/12 -
Price 3.60 3.62 3.89 3.36 3.22 2.62 2.62 -
P/RPS 7.96 2.01 2.92 3.82 7.72 1.58 2.14 140.25%
P/EPS 111.10 27.11 38.05 50.69 102.99 20.66 28.67 146.91%
EY 0.90 3.69 2.63 1.97 0.97 4.84 3.49 -59.51%
DY 0.00 3.69 1.54 1.79 0.00 4.84 1.91 -
P/NAPS 4.59 4.63 5.18 4.34 3.94 3.34 3.49 20.05%

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