[GASMSIA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -75.73%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,773,462 1,992,962 1,258,559 580,570 2,317,219 1,712,982 1,129,280 81.73%
PBT 213,121 188,807 119,429 56,119 220,877 170,134 111,005 54.29%
Tax -45,493 -44,518 -28,916 -14,512 -49,441 -38,858 -25,898 45.43%
NP 167,628 144,289 90,513 41,607 171,436 131,276 85,107 56.93%
-
NP to SH 167,632 144,289 90,513 41,607 171,436 131,276 85,107 56.93%
-
Tax Rate 21.35% 23.58% 24.21% 25.86% 22.38% 22.84% 23.33% -
Total Cost 2,605,834 1,848,673 1,168,046 538,963 2,145,783 1,581,706 1,044,173 83.67%
-
Net Worth 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 994,843 1.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 115,560 64,200 64,200 - 171,542 77,040 77,040 30.94%
Div Payout % 68.94% 44.49% 70.93% - 100.06% 58.69% 90.52% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 994,843 1.20%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.04% 7.24% 7.19% 7.17% 7.40% 7.66% 7.54% -
ROE 16.55% 14.58% 9.05% 4.13% 17.07% 13.62% 8.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 216.00 155.22 98.02 45.22 180.47 133.41 87.95 81.73%
EPS 13.06 11.24 7.05 3.24 13.35 10.22 6.63 56.94%
DPS 9.00 5.00 5.00 0.00 13.36 6.00 6.00 30.94%
NAPS 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 0.7748 1.20%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 216.00 155.22 98.02 45.22 180.47 133.41 87.95 81.73%
EPS 13.06 11.24 7.05 3.24 13.35 10.22 6.63 56.94%
DPS 9.00 5.00 5.00 0.00 13.36 6.00 6.00 30.94%
NAPS 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 0.7748 1.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.22 3.50 3.64 3.72 3.87 3.53 3.25 -
P/RPS 1.49 2.25 3.71 8.23 2.14 2.65 3.70 -45.37%
P/EPS 24.66 31.15 51.64 114.80 28.99 34.53 49.03 -36.67%
EY 4.05 3.21 1.94 0.87 3.45 2.90 2.04 57.76%
DY 2.80 1.43 1.37 0.00 3.45 1.70 1.85 31.72%
P/NAPS 4.08 4.54 4.67 4.74 4.95 4.70 4.19 -1.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 12/11/14 20/08/14 15/05/14 13/02/14 28/11/13 01/08/13 -
Price 3.14 3.50 3.43 3.60 3.62 3.89 3.36 -
P/RPS 1.45 2.25 3.50 7.96 2.01 2.92 3.82 -47.48%
P/EPS 24.05 31.15 48.66 111.10 27.11 38.05 50.69 -39.08%
EY 4.16 3.21 2.06 0.90 3.69 2.63 1.97 64.37%
DY 2.87 1.43 1.46 0.00 3.69 1.54 1.79 36.87%
P/NAPS 3.98 4.54 4.40 4.59 4.63 5.18 4.34 -5.59%

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