[GASMSIA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 54.24%
YoY- -33.54%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,935,048 961,260 3,619,769 2,452,090 1,556,594 761,583 2,773,462 -21.35%
PBT 89,447 39,673 143,560 125,952 81,406 37,837 213,121 -43.97%
Tax -19,283 -8,342 -37,505 -30,139 -19,281 -9,365 -45,493 -43.60%
NP 70,164 31,331 106,055 95,813 62,125 28,472 167,628 -44.07%
-
NP to SH 70,353 31,379 106,162 95,891 62,169 28,490 167,632 -43.97%
-
Tax Rate 21.56% 21.03% 26.12% 23.93% 23.68% 24.75% 21.35% -
Total Cost 1,864,884 929,929 3,513,714 2,356,277 1,494,469 733,111 2,605,834 -20.00%
-
Net Worth 974,170 996,897 970,703 960,432 971,602 990,092 1,012,947 -2.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 51,360 - 106,186 44,940 44,940 - 115,560 -41.79%
Div Payout % 73.00% - 100.02% 46.87% 72.29% - 68.94% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 974,170 996,897 970,703 960,432 971,602 990,092 1,012,947 -2.57%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.63% 3.26% 2.93% 3.91% 3.99% 3.74% 6.04% -
ROE 7.22% 3.15% 10.94% 9.98% 6.40% 2.88% 16.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 150.70 74.86 281.91 190.97 121.23 59.31 216.00 -21.35%
EPS 5.48 2.44 8.27 7.47 4.84 2.22 13.06 -43.98%
DPS 4.00 0.00 8.27 3.50 3.50 0.00 9.00 -41.79%
NAPS 0.7587 0.7764 0.756 0.748 0.7567 0.7711 0.7889 -2.57%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 150.70 74.86 281.91 190.97 121.23 59.31 216.00 -21.35%
EPS 5.48 2.44 8.27 7.47 4.84 2.22 13.06 -43.98%
DPS 4.00 0.00 8.27 3.50 3.50 0.00 9.00 -41.79%
NAPS 0.7587 0.7764 0.756 0.748 0.7567 0.7711 0.7889 -2.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.38 2.39 2.40 2.48 2.51 2.59 3.22 -
P/RPS 1.58 3.19 0.85 1.30 2.07 4.37 1.49 3.99%
P/EPS 43.44 97.80 29.03 33.21 51.84 116.73 24.66 45.90%
EY 2.30 1.02 3.45 3.01 1.93 0.86 4.05 -31.44%
DY 1.68 0.00 3.45 1.41 1.39 0.00 2.80 -28.88%
P/NAPS 3.14 3.08 3.17 3.32 3.32 3.36 4.08 -16.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 11/05/16 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 -
Price 2.41 2.30 2.47 2.26 2.12 2.62 3.14 -
P/RPS 1.60 3.07 0.88 1.18 1.75 4.42 1.45 6.78%
P/EPS 43.98 94.11 29.87 30.26 43.79 118.08 24.05 49.59%
EY 2.27 1.06 3.35 3.30 2.28 0.85 4.16 -33.24%
DY 1.66 0.00 3.35 1.55 1.65 0.00 2.87 -30.60%
P/NAPS 3.18 2.96 3.27 3.02 2.80 3.40 3.98 -13.90%

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