[GASMSIA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 124.2%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,185,710 4,052,969 3,002,966 1,935,048 961,260 3,619,769 2,452,090 -38.36%
PBT 43,855 212,845 145,043 89,447 39,673 143,560 125,952 -50.47%
Tax -11,525 -48,425 -31,791 -19,283 -8,342 -37,505 -30,139 -47.28%
NP 32,330 164,420 113,252 70,164 31,331 106,055 95,813 -51.50%
-
NP to SH 32,427 165,137 113,552 70,353 31,379 106,162 95,891 -51.42%
-
Tax Rate 26.28% 22.75% 21.92% 21.56% 21.03% 26.12% 23.93% -
Total Cost 1,153,380 3,888,549 2,889,714 1,864,884 929,929 3,513,714 2,356,277 -37.86%
-
Net Worth 0 1,020,137 966,852 974,170 996,897 970,703 960,432 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 102,720 51,360 51,360 - 106,186 44,940 -
Div Payout % - 62.20% 45.23% 73.00% - 100.02% 46.87% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 1,020,137 966,852 974,170 996,897 970,703 960,432 -
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.73% 4.06% 3.77% 3.63% 3.26% 2.93% 3.91% -
ROE 0.00% 16.19% 11.74% 7.22% 3.15% 10.94% 9.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 92.35 315.65 233.88 150.70 74.86 281.91 190.97 -38.36%
EPS 2.53 12.86 8.84 5.48 2.44 8.27 7.47 -51.37%
DPS 0.00 8.00 4.00 4.00 0.00 8.27 3.50 -
NAPS 0.00 0.7945 0.753 0.7587 0.7764 0.756 0.748 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 92.35 315.65 233.88 150.70 74.86 281.91 190.97 -38.36%
EPS 2.53 12.86 8.84 5.48 2.44 8.27 7.47 -51.37%
DPS 0.00 8.00 4.00 4.00 0.00 8.27 3.50 -
NAPS 0.00 0.7945 0.753 0.7587 0.7764 0.756 0.748 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.00 2.47 2.57 2.38 2.39 2.40 2.48 -
P/RPS 3.25 0.78 1.10 1.58 3.19 0.85 1.30 84.09%
P/EPS 118.79 19.21 29.06 43.44 97.80 29.03 33.21 133.70%
EY 0.84 5.21 3.44 2.30 1.02 3.45 3.01 -57.26%
DY 0.00 3.24 1.56 1.68 0.00 3.45 1.41 -
P/NAPS 0.00 3.11 3.41 3.14 3.08 3.17 3.32 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 09/05/17 15/02/17 17/11/16 11/08/16 11/05/16 23/02/16 26/11/15 -
Price 3.10 2.76 2.57 2.41 2.30 2.47 2.26 -
P/RPS 3.36 0.87 1.10 1.60 3.07 0.88 1.18 100.76%
P/EPS 122.75 21.46 29.06 43.98 94.11 29.87 30.26 154.13%
EY 0.81 4.66 3.44 2.27 1.06 3.35 3.30 -60.76%
DY 0.00 2.90 1.56 1.66 0.00 3.35 1.55 -
P/NAPS 0.00 3.47 3.41 3.18 2.96 3.27 3.02 -

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