[GASMSIA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -84.93%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,125,294 1,573,343 1,030,895 506,581 2,000,170 1,468,356 951,241 70.48%
PBT 214,054 154,528 100,190 46,070 294,730 221,831 181,173 11.70%
Tax -51,226 -37,178 -24,817 -11,530 -65,576 -55,860 -45,673 7.91%
NP 162,828 117,350 75,373 34,540 229,154 165,971 135,500 12.96%
-
NP to SH 162,828 117,350 75,373 34,540 229,154 165,971 135,500 12.96%
-
Tax Rate 23.93% 24.06% 24.77% 25.03% 22.25% 25.18% 25.21% -
Total Cost 1,962,466 1,455,993 955,522 472,041 1,771,016 1,302,385 815,741 79.06%
-
Net Worth 1,008,453 962,871 985,213 0 1,009,304 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 162,939 64,200 64,200 - 206,174 106,539 106,601 32.52%
Div Payout % 100.07% 54.71% 85.18% - 89.97% 64.19% 78.67% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,008,453 962,871 985,213 0 1,009,304 0 0 -
NOSH 1,284,000 1,284,000 1,284,000 642 1,283,775 1,283,611 1,284,360 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.66% 7.46% 7.31% 6.82% 11.46% 11.30% 14.24% -
ROE 16.15% 12.19% 7.65% 0.00% 22.70% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.52 122.53 80.29 78,905.84 155.80 114.39 74.06 70.52%
EPS 12.68 9.14 5.87 5,380.00 17.85 12.93 10.55 12.98%
DPS 12.69 5.00 5.00 0.00 16.06 8.30 8.30 32.54%
NAPS 0.7854 0.7499 0.7673 0.00 0.7862 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 642
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.52 122.53 80.29 39.45 155.78 114.36 74.08 70.49%
EPS 12.68 9.14 5.87 2.69 17.85 12.93 10.55 12.98%
DPS 12.69 5.00 5.00 0.00 16.06 8.30 8.30 32.54%
NAPS 0.7854 0.7499 0.7673 0.00 0.7861 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 - - - - -
Price 2.57 2.63 2.57 0.00 0.00 0.00 0.00 -
P/RPS 1.55 2.15 3.20 0.00 0.00 0.00 0.00 -
P/EPS 20.27 28.78 43.78 0.00 0.00 0.00 0.00 -
EY 4.93 3.48 2.28 0.00 0.00 0.00 0.00 -
DY 4.94 1.90 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.51 3.35 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 07/11/12 08/08/12 07/06/12 - - - -
Price 2.62 2.62 2.64 0.00 0.00 0.00 0.00 -
P/RPS 1.58 2.14 3.29 0.00 0.00 0.00 0.00 -
P/EPS 20.66 28.67 44.97 0.00 0.00 0.00 0.00 -
EY 4.84 3.49 2.22 0.00 0.00 0.00 0.00 -
DY 4.84 1.91 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 3.49 3.44 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