[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.75%
YoY- -28.94%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,712,982 1,129,280 535,443 2,125,294 1,573,343 1,030,895 506,581 125.12%
PBT 170,134 111,005 51,521 214,054 154,528 100,190 46,070 138.72%
Tax -38,858 -25,898 -11,377 -51,226 -37,178 -24,817 -11,530 124.61%
NP 131,276 85,107 40,144 162,828 117,350 75,373 34,540 143.34%
-
NP to SH 131,276 85,107 40,144 162,828 117,350 75,373 34,540 143.34%
-
Tax Rate 22.84% 23.33% 22.08% 23.93% 24.06% 24.77% 25.03% -
Total Cost 1,581,706 1,044,173 495,299 1,962,466 1,455,993 955,522 472,041 123.75%
-
Net Worth 963,898 994,843 1,048,514 1,008,453 962,871 985,213 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 77,040 77,040 - 162,939 64,200 64,200 - -
Div Payout % 58.69% 90.52% - 100.07% 54.71% 85.18% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 963,898 994,843 1,048,514 1,008,453 962,871 985,213 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 642 15700.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.66% 7.54% 7.50% 7.66% 7.46% 7.31% 6.82% -
ROE 13.62% 8.55% 3.83% 16.15% 12.19% 7.65% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.41 87.95 41.70 165.52 122.53 80.29 78,905.84 -98.57%
EPS 10.22 6.63 3.13 12.68 9.14 5.87 5,380.00 -98.46%
DPS 6.00 6.00 0.00 12.69 5.00 5.00 0.00 -
NAPS 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.41 87.95 41.70 165.52 122.53 80.29 39.45 125.13%
EPS 10.22 6.63 3.13 12.68 9.14 5.87 2.69 143.28%
DPS 6.00 6.00 0.00 12.69 5.00 5.00 0.00 -
NAPS 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 3.53 3.25 2.88 2.57 2.63 2.57 0.00 -
P/RPS 2.65 3.70 6.91 1.55 2.15 3.20 0.00 -
P/EPS 34.53 49.03 92.12 20.27 28.78 43.78 0.00 -
EY 2.90 2.04 1.09 4.93 3.48 2.28 0.00 -
DY 1.70 1.85 0.00 4.94 1.90 1.95 0.00 -
P/NAPS 4.70 4.19 3.53 3.27 3.51 3.35 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 01/08/13 15/05/13 19/02/13 07/11/12 08/08/12 07/06/12 -
Price 3.89 3.36 3.22 2.62 2.62 2.64 0.00 -
P/RPS 2.92 3.82 7.72 1.58 2.14 3.29 0.00 -
P/EPS 38.05 50.69 102.99 20.66 28.67 44.97 0.00 -
EY 2.63 1.97 0.97 4.84 3.49 2.22 0.00 -
DY 1.54 1.79 0.00 4.84 1.91 1.89 0.00 -
P/NAPS 5.18 4.34 3.94 3.34 3.49 3.44 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