[GASMSIA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 59.41%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,556,594 761,583 2,773,462 1,992,962 1,258,559 580,570 2,317,219 -23.35%
PBT 81,406 37,837 213,121 188,807 119,429 56,119 220,877 -48.68%
Tax -19,281 -9,365 -45,493 -44,518 -28,916 -14,512 -49,441 -46.71%
NP 62,125 28,472 167,628 144,289 90,513 41,607 171,436 -49.26%
-
NP to SH 62,169 28,490 167,632 144,289 90,513 41,607 171,436 -49.24%
-
Tax Rate 23.68% 24.75% 21.35% 23.58% 24.21% 25.86% 22.38% -
Total Cost 1,494,469 733,111 2,605,834 1,848,673 1,168,046 538,963 2,145,783 -21.48%
-
Net Worth 971,602 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 -2.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 44,940 - 115,560 64,200 64,200 - 171,542 -59.15%
Div Payout % 72.29% - 68.94% 44.49% 70.93% - 100.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 971,602 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 -2.17%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.99% 3.74% 6.04% 7.24% 7.19% 7.17% 7.40% -
ROE 6.40% 2.88% 16.55% 14.58% 9.05% 4.13% 17.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 121.23 59.31 216.00 155.22 98.02 45.22 180.47 -23.35%
EPS 4.84 2.22 13.06 11.24 7.05 3.24 13.35 -49.25%
DPS 3.50 0.00 9.00 5.00 5.00 0.00 13.36 -59.15%
NAPS 0.7567 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 -2.17%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 121.23 59.31 216.00 155.22 98.02 45.22 180.47 -23.35%
EPS 4.84 2.22 13.06 11.24 7.05 3.24 13.35 -49.25%
DPS 3.50 0.00 9.00 5.00 5.00 0.00 13.36 -59.15%
NAPS 0.7567 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 -2.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.51 2.59 3.22 3.50 3.64 3.72 3.87 -
P/RPS 2.07 4.37 1.49 2.25 3.71 8.23 2.14 -2.19%
P/EPS 51.84 116.73 24.66 31.15 51.64 114.80 28.99 47.48%
EY 1.93 0.86 4.05 3.21 1.94 0.87 3.45 -32.17%
DY 1.39 0.00 2.80 1.43 1.37 0.00 3.45 -45.54%
P/NAPS 3.32 3.36 4.08 4.54 4.67 4.74 4.95 -23.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 07/05/15 12/02/15 12/11/14 20/08/14 15/05/14 13/02/14 -
Price 2.12 2.62 3.14 3.50 3.43 3.60 3.62 -
P/RPS 1.75 4.42 1.45 2.25 3.50 7.96 2.01 -8.84%
P/EPS 43.79 118.08 24.05 31.15 48.66 111.10 27.11 37.78%
EY 2.28 0.85 4.16 3.21 2.06 0.90 3.69 -27.51%
DY 1.65 0.00 2.87 1.43 1.46 0.00 3.69 -41.61%
P/NAPS 2.80 3.40 3.98 4.54 4.40 4.59 4.63 -28.55%

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