[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 38.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,573,343 1,030,895 506,581 2,000,170 1,468,356 951,241 464,064 125.18%
PBT 154,528 100,190 46,070 294,730 221,831 181,173 99,176 34.29%
Tax -37,178 -24,817 -11,530 -65,576 -55,860 -45,673 -24,762 31.02%
NP 117,350 75,373 34,540 229,154 165,971 135,500 74,414 35.37%
-
NP to SH 117,350 75,373 34,540 229,154 165,971 135,500 74,414 35.37%
-
Tax Rate 24.06% 24.77% 25.03% 22.25% 25.18% 25.21% 24.97% -
Total Cost 1,455,993 955,522 472,041 1,771,016 1,302,385 815,741 389,650 140.22%
-
Net Worth 962,871 985,213 0 1,009,304 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 64,200 64,200 - 206,174 106,539 106,601 - -
Div Payout % 54.71% 85.18% - 89.97% 64.19% 78.67% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 962,871 985,213 0 1,009,304 0 0 0 -
NOSH 1,284,000 1,284,000 642 1,283,775 1,283,611 1,284,360 642 15555.74%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.46% 7.31% 6.82% 11.46% 11.30% 14.24% 16.04% -
ROE 12.19% 7.65% 0.00% 22.70% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 122.53 80.29 78,905.84 155.80 114.39 74.06 72,278.15 -98.56%
EPS 9.14 5.87 5,380.00 17.85 12.93 10.55 11,590.00 -99.13%
DPS 5.00 5.00 0.00 16.06 8.30 8.30 0.00 -
NAPS 0.7499 0.7673 0.00 0.7862 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,207
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 122.53 80.29 39.45 155.78 114.36 74.08 36.14 125.18%
EPS 9.14 5.87 2.69 17.85 12.93 10.55 5.80 35.30%
DPS 5.00 5.00 0.00 16.06 8.30 8.30 0.00 -
NAPS 0.7499 0.7673 0.00 0.7861 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 - - - - - -
Price 2.63 2.57 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.15 3.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.78 43.78 0.00 0.00 0.00 0.00 0.00 -
EY 3.48 2.28 0.00 0.00 0.00 0.00 0.00 -
DY 1.90 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.35 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 07/06/12 - - - - -
Price 2.62 2.64 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.14 3.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.67 44.97 0.00 0.00 0.00 0.00 0.00 -
EY 3.49 2.22 0.00 0.00 0.00 0.00 0.00 -
DY 1.91 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.44 0.00 0.00 0.00 0.00 0.00 -

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