[GASMSIA] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.84%
YoY- 28.1%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,287,333 1,185,710 1,050,003 1,067,918 973,788 961,260 1,167,078 6.76%
PBT 51,251 43,855 67,802 55,596 49,774 39,673 17,608 103.99%
Tax -11,970 -11,525 -16,634 -12,509 -10,941 -8,342 -7,366 38.26%
NP 39,281 32,330 51,168 43,087 38,833 31,331 10,242 145.21%
-
NP to SH 39,460 32,427 51,585 43,198 38,974 31,379 10,271 145.50%
-
Tax Rate 23.36% 26.28% 24.53% 22.50% 21.98% 21.03% 41.83% -
Total Cost 1,248,052 1,153,380 998,835 1,024,831 934,955 929,929 1,156,836 5.19%
-
Net Worth 979,306 0 1,020,137 966,852 974,170 996,897 970,703 0.59%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 51,360 - 51,360 - 51,360 - 61,246 -11.08%
Div Payout % 130.16% - 99.56% - 131.78% - 596.31% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 979,306 0 1,020,137 966,852 974,170 996,897 970,703 0.59%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.05% 2.73% 4.87% 4.03% 3.99% 3.26% 0.88% -
ROE 4.03% 0.00% 5.06% 4.47% 4.00% 3.15% 1.06% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 100.26 92.35 81.78 83.17 75.84 74.86 90.89 6.76%
EPS 3.07 2.53 4.02 3.36 3.04 2.44 0.80 145.31%
DPS 4.00 0.00 4.00 0.00 4.00 0.00 4.77 -11.08%
NAPS 0.7627 0.00 0.7945 0.753 0.7587 0.7764 0.756 0.59%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 100.22 92.31 81.74 83.14 75.81 74.83 90.86 6.76%
EPS 3.07 2.52 4.02 3.36 3.03 2.44 0.80 145.31%
DPS 4.00 0.00 4.00 0.00 4.00 0.00 4.77 -11.08%
NAPS 0.7624 0.00 0.7942 0.7527 0.7584 0.7761 0.7557 0.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.00 3.00 2.47 2.57 2.38 2.39 2.40 -
P/RPS 2.99 3.25 3.02 3.09 3.14 3.19 2.64 8.66%
P/EPS 97.62 118.79 61.48 76.39 78.41 97.80 300.03 -52.72%
EY 1.02 0.84 1.63 1.31 1.28 1.02 0.33 112.33%
DY 1.33 0.00 1.62 0.00 1.68 0.00 1.99 -23.57%
P/NAPS 3.93 0.00 3.11 3.41 3.14 3.08 3.17 15.41%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/08/17 09/05/17 15/02/17 17/11/16 11/08/16 11/05/16 23/02/16 -
Price 2.99 3.10 2.76 2.57 2.41 2.30 2.47 -
P/RPS 2.98 3.36 3.38 3.09 3.18 3.07 2.72 6.28%
P/EPS 97.29 122.75 68.70 76.39 79.40 94.11 308.78 -53.72%
EY 1.03 0.81 1.46 1.31 1.26 1.06 0.32 118.15%
DY 1.34 0.00 1.45 0.00 1.66 0.00 1.93 -21.60%
P/NAPS 3.92 0.00 3.47 3.41 3.18 2.96 3.27 12.86%

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