[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 45.43%
YoY- 55.55%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,877,734 2,474,357 1,185,710 4,052,969 3,002,966 1,935,048 961,260 153.19%
PBT 151,694 96,420 43,855 212,845 145,043 89,447 39,673 144.32%
Tax -34,484 -23,495 -11,525 -48,425 -31,791 -19,283 -8,342 157.34%
NP 117,210 72,925 32,330 164,420 113,252 70,164 31,331 140.79%
-
NP to SH 117,658 73,201 32,427 165,137 113,552 70,353 31,379 141.16%
-
Tax Rate 22.73% 24.37% 26.28% 22.75% 21.92% 21.56% 21.03% -
Total Cost 3,760,524 2,401,432 1,153,380 3,888,549 2,889,714 1,864,884 929,929 153.60%
-
Net Worth 972,501 979,306 0 1,020,137 966,852 974,170 996,897 -1.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 51,360 51,360 - 102,720 51,360 51,360 - -
Div Payout % 43.65% 70.16% - 62.20% 45.23% 73.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 972,501 979,306 0 1,020,137 966,852 974,170 996,897 -1.63%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.02% 2.95% 2.73% 4.06% 3.77% 3.63% 3.26% -
ROE 12.10% 7.47% 0.00% 16.19% 11.74% 7.22% 3.15% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 302.00 192.71 92.35 315.65 233.88 150.70 74.86 153.20%
EPS 9.16 5.70 2.53 12.86 8.84 5.48 2.44 141.35%
DPS 4.00 4.00 0.00 8.00 4.00 4.00 0.00 -
NAPS 0.7574 0.7627 0.00 0.7945 0.753 0.7587 0.7764 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 302.00 192.71 92.35 315.65 233.88 150.70 74.86 153.20%
EPS 9.16 5.70 2.53 12.86 8.84 5.48 2.44 141.35%
DPS 4.00 4.00 0.00 8.00 4.00 4.00 0.00 -
NAPS 0.7574 0.7627 0.00 0.7945 0.753 0.7587 0.7764 -1.63%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.86 3.00 3.00 2.47 2.57 2.38 2.39 -
P/RPS 0.95 1.56 3.25 0.78 1.10 1.58 3.19 -55.37%
P/EPS 31.21 52.62 118.79 19.21 29.06 43.44 97.80 -53.26%
EY 3.20 1.90 0.84 5.21 3.44 2.30 1.02 114.15%
DY 1.40 1.33 0.00 3.24 1.56 1.68 0.00 -
P/NAPS 3.78 3.93 0.00 3.11 3.41 3.14 3.08 14.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 10/08/17 09/05/17 15/02/17 17/11/16 11/08/16 11/05/16 -
Price 2.76 2.99 3.10 2.76 2.57 2.41 2.30 -
P/RPS 0.91 1.55 3.36 0.87 1.10 1.60 3.07 -55.51%
P/EPS 30.12 52.45 122.75 21.46 29.06 43.98 94.11 -53.17%
EY 3.32 1.91 0.81 4.66 3.44 2.27 1.06 113.92%
DY 1.45 1.34 0.00 2.90 1.56 1.66 0.00 -
P/NAPS 3.64 3.92 0.00 3.47 3.41 3.18 2.96 14.76%

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