[GASMSIA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.25%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,258,559 580,570 2,317,219 1,712,982 1,129,280 535,443 2,125,294 -29.54%
PBT 119,429 56,119 220,877 170,134 111,005 51,521 214,054 -32.29%
Tax -28,916 -14,512 -49,441 -38,858 -25,898 -11,377 -51,226 -31.76%
NP 90,513 41,607 171,436 131,276 85,107 40,144 162,828 -32.46%
-
NP to SH 90,513 41,607 171,436 131,276 85,107 40,144 162,828 -32.46%
-
Tax Rate 24.21% 25.86% 22.38% 22.84% 23.33% 22.08% 23.93% -
Total Cost 1,168,046 538,963 2,145,783 1,581,706 1,044,173 495,299 1,962,466 -29.30%
-
Net Worth 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 -0.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 64,200 - 171,542 77,040 77,040 - 162,939 -46.34%
Div Payout % 70.93% - 100.06% 58.69% 90.52% - 100.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 -0.55%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.19% 7.17% 7.40% 7.66% 7.54% 7.50% 7.66% -
ROE 9.05% 4.13% 17.07% 13.62% 8.55% 3.83% 16.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 98.02 45.22 180.47 133.41 87.95 41.70 165.52 -29.54%
EPS 7.05 3.24 13.35 10.22 6.63 3.13 12.68 -32.45%
DPS 5.00 0.00 13.36 6.00 6.00 0.00 12.69 -46.34%
NAPS 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 -0.55%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 98.02 45.22 180.47 133.41 87.95 41.70 165.52 -29.54%
EPS 7.05 3.24 13.35 10.22 6.63 3.13 12.68 -32.45%
DPS 5.00 0.00 13.36 6.00 6.00 0.00 12.69 -46.34%
NAPS 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.64 3.72 3.87 3.53 3.25 2.88 2.57 -
P/RPS 3.71 8.23 2.14 2.65 3.70 6.91 1.55 79.22%
P/EPS 51.64 114.80 28.99 34.53 49.03 92.12 20.27 86.85%
EY 1.94 0.87 3.45 2.90 2.04 1.09 4.93 -46.39%
DY 1.37 0.00 3.45 1.70 1.85 0.00 4.94 -57.57%
P/NAPS 4.67 4.74 4.95 4.70 4.19 3.53 3.27 26.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 15/05/14 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 -
Price 3.43 3.60 3.62 3.89 3.36 3.22 2.62 -
P/RPS 3.50 7.96 2.01 2.92 3.82 7.72 1.58 70.17%
P/EPS 48.66 111.10 27.11 38.05 50.69 102.99 20.66 77.30%
EY 2.06 0.90 3.69 2.63 1.97 0.97 4.84 -43.50%
DY 1.46 0.00 3.69 1.54 1.79 0.00 4.84 -55.12%
P/NAPS 4.40 4.59 4.63 5.18 4.34 3.94 3.34 20.23%

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