[GASMSIA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -83.0%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,619,769 2,452,090 1,556,594 761,583 2,773,462 1,992,962 1,258,559 101.85%
PBT 143,560 125,952 81,406 37,837 213,121 188,807 119,429 13.01%
Tax -37,505 -30,139 -19,281 -9,365 -45,493 -44,518 -28,916 18.87%
NP 106,055 95,813 62,125 28,472 167,628 144,289 90,513 11.11%
-
NP to SH 106,162 95,891 62,169 28,490 167,632 144,289 90,513 11.18%
-
Tax Rate 26.12% 23.93% 23.68% 24.75% 21.35% 23.58% 24.21% -
Total Cost 3,513,714 2,356,277 1,494,469 733,111 2,605,834 1,848,673 1,168,046 107.96%
-
Net Worth 970,703 960,432 971,602 990,092 1,012,947 989,707 1,000,107 -1.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 106,186 44,940 44,940 - 115,560 64,200 64,200 39.73%
Div Payout % 100.02% 46.87% 72.29% - 68.94% 44.49% 70.93% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 970,703 960,432 971,602 990,092 1,012,947 989,707 1,000,107 -1.96%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.93% 3.91% 3.99% 3.74% 6.04% 7.24% 7.19% -
ROE 10.94% 9.98% 6.40% 2.88% 16.55% 14.58% 9.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 281.91 190.97 121.23 59.31 216.00 155.22 98.02 101.84%
EPS 8.27 7.47 4.84 2.22 13.06 11.24 7.05 11.19%
DPS 8.27 3.50 3.50 0.00 9.00 5.00 5.00 39.73%
NAPS 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.7789 -1.96%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 281.91 190.97 121.23 59.31 216.00 155.22 98.02 101.84%
EPS 8.27 7.47 4.84 2.22 13.06 11.24 7.05 11.19%
DPS 8.27 3.50 3.50 0.00 9.00 5.00 5.00 39.73%
NAPS 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.7789 -1.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.40 2.48 2.51 2.59 3.22 3.50 3.64 -
P/RPS 0.85 1.30 2.07 4.37 1.49 2.25 3.71 -62.45%
P/EPS 29.03 33.21 51.84 116.73 24.66 31.15 51.64 -31.81%
EY 3.45 3.01 1.93 0.86 4.05 3.21 1.94 46.63%
DY 3.45 1.41 1.39 0.00 2.80 1.43 1.37 84.78%
P/NAPS 3.17 3.32 3.32 3.36 4.08 4.54 4.67 -22.70%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 12/11/14 20/08/14 -
Price 2.47 2.26 2.12 2.62 3.14 3.50 3.43 -
P/RPS 0.88 1.18 1.75 4.42 1.45 2.25 3.50 -60.06%
P/EPS 29.87 30.26 43.79 118.08 24.05 31.15 48.66 -27.70%
EY 3.35 3.30 2.28 0.85 4.16 3.21 2.06 38.16%
DY 3.35 1.55 1.65 0.00 2.87 1.43 1.46 73.70%
P/NAPS 3.27 3.02 2.80 3.40 3.98 4.54 4.40 -17.90%

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