[GASMSIA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 107.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 542,448 524,314 506,581 531,814 517,115 487,177 464,064 10.93%
PBT 54,338 54,120 46,070 72,899 40,657 81,998 99,176 -32.96%
Tax -12,361 -13,287 -11,530 -9,716 -10,187 -20,912 -24,762 -36.99%
NP 41,977 40,833 34,540 63,183 30,470 61,086 74,414 -31.65%
-
NP to SH 41,977 40,833 34,540 63,183 30,470 61,086 74,414 -31.65%
-
Tax Rate 22.75% 24.55% 25.03% 13.33% 25.06% 25.50% 24.97% -
Total Cost 500,471 483,481 472,041 468,631 486,645 426,091 389,650 18.10%
-
Net Worth 962,871 985,213 0 1,009,643 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 64,200 - 99,654 - - - -
Div Payout % - 157.23% - 157.72% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 962,871 985,213 0 1,009,643 0 0 0 -
NOSH 1,284,000 1,284,000 642 1,284,207 1,285,654 1,283,319 642 15555.74%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.74% 7.79% 6.82% 11.88% 5.89% 12.54% 16.04% -
ROE 4.36% 4.14% 0.00% 6.26% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.25 40.83 78,905.84 41.41 40.22 37.96 72,278.15 -99.29%
EPS 3.27 3.18 5,380.00 4.92 2.37 4.76 11,590.00 -99.56%
DPS 0.00 5.00 0.00 7.76 0.00 0.00 0.00 -
NAPS 0.7499 0.7673 0.00 0.7862 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,207
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.25 40.83 39.45 41.42 40.27 37.94 36.14 10.94%
EPS 3.27 3.18 2.69 4.92 2.37 4.76 5.80 -31.68%
DPS 0.00 5.00 0.00 7.76 0.00 0.00 0.00 -
NAPS 0.7499 0.7673 0.00 0.7863 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 - - - - - -
Price 2.63 2.57 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.23 6.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 80.45 80.81 0.00 0.00 0.00 0.00 0.00 -
EY 1.24 1.24 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.35 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 07/06/12 - - - - -
Price 2.62 2.64 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.20 6.47 0.00 0.00 0.00 0.00 0.00 -
P/EPS 80.14 83.02 0.00 0.00 0.00 0.00 0.00 -
EY 1.25 1.20 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.44 0.00 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