[GASMSIA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 0.13%
YoY- -37.29%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 973,788 961,260 1,167,078 895,496 795,011 761,583 780,500 15.90%
PBT 49,774 39,673 17,608 44,546 43,569 37,837 24,314 61.29%
Tax -10,941 -8,342 -7,366 -10,858 -9,916 -9,365 -975 401.96%
NP 38,833 31,331 10,242 33,688 33,653 28,472 23,339 40.45%
-
NP to SH 38,974 31,379 10,271 33,722 33,679 28,490 23,343 40.78%
-
Tax Rate 21.98% 21.03% 41.83% 24.37% 22.76% 24.75% 4.01% -
Total Cost 934,955 929,929 1,156,836 861,808 761,358 733,111 757,161 15.11%
-
Net Worth 974,170 996,897 970,703 960,432 971,602 990,092 1,012,947 -2.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 51,360 - 61,246 - 44,940 - 51,360 0.00%
Div Payout % 131.78% - 596.31% - 133.44% - 220.02% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 974,170 996,897 970,703 960,432 971,602 990,092 1,012,947 -2.57%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.99% 3.26% 0.88% 3.76% 4.23% 3.74% 2.99% -
ROE 4.00% 3.15% 1.06% 3.51% 3.47% 2.88% 2.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.84 74.86 90.89 69.74 61.92 59.31 60.79 15.90%
EPS 3.04 2.44 0.80 2.62 2.62 2.22 1.82 40.82%
DPS 4.00 0.00 4.77 0.00 3.50 0.00 4.00 0.00%
NAPS 0.7587 0.7764 0.756 0.748 0.7567 0.7711 0.7889 -2.57%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.84 74.86 90.89 69.74 61.92 59.31 60.79 15.90%
EPS 3.04 2.44 0.80 2.62 2.62 2.22 1.82 40.82%
DPS 4.00 0.00 4.77 0.00 3.50 0.00 4.00 0.00%
NAPS 0.7587 0.7764 0.756 0.748 0.7567 0.7711 0.7889 -2.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.38 2.39 2.40 2.48 2.51 2.59 3.22 -
P/RPS 3.14 3.19 2.64 3.56 4.05 4.37 5.30 -29.48%
P/EPS 78.41 97.80 300.03 94.43 95.69 116.73 177.12 -41.94%
EY 1.28 1.02 0.33 1.06 1.05 0.86 0.56 73.60%
DY 1.68 0.00 1.99 0.00 1.39 0.00 1.24 22.46%
P/NAPS 3.14 3.08 3.17 3.32 3.32 3.36 4.08 -16.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 11/05/16 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 -
Price 2.41 2.30 2.47 2.26 2.12 2.62 3.14 -
P/RPS 3.18 3.07 2.72 3.24 3.42 4.42 5.17 -27.69%
P/EPS 79.40 94.11 308.78 86.05 80.82 118.08 172.72 -40.46%
EY 1.26 1.06 0.32 1.16 1.24 0.85 0.58 67.81%
DY 1.66 0.00 1.93 0.00 1.65 0.00 1.27 19.56%
P/NAPS 3.18 2.96 3.27 3.02 2.80 3.40 3.98 -13.90%

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