[GASMSIA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -11.73%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 604,237 583,702 593,837 535,443 551,951 542,448 524,314 9.89%
PBT 50,743 59,129 59,484 51,521 59,527 54,338 54,120 -4.19%
Tax -10,583 -12,960 -14,521 -11,377 -14,048 -12,361 -13,287 -14.03%
NP 40,160 46,169 44,963 40,144 45,479 41,977 40,833 -1.09%
-
NP to SH 40,160 46,169 44,963 40,144 45,479 41,977 40,833 -1.09%
-
Tax Rate 20.86% 21.92% 24.41% 22.08% 23.60% 22.75% 24.55% -
Total Cost 564,077 537,533 548,874 495,299 506,472 500,471 483,481 10.79%
-
Net Worth 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 985,213 1.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 94,502 - 77,040 - 98,739 - 64,200 29.30%
Div Payout % 235.31% - 171.34% - 217.11% - 157.23% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 985,213 1.26%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.65% 7.91% 7.57% 7.50% 8.24% 7.74% 7.79% -
ROE 4.00% 4.79% 4.52% 3.83% 4.51% 4.36% 4.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.06 45.46 46.25 41.70 42.99 42.25 40.83 9.90%
EPS 3.13 3.60 3.50 3.13 3.54 3.27 3.18 -1.04%
DPS 7.36 0.00 6.00 0.00 7.69 0.00 5.00 29.31%
NAPS 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 1.26%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.06 45.46 46.25 41.70 42.99 42.25 40.83 9.90%
EPS 3.13 3.60 3.50 3.13 3.54 3.27 3.18 -1.04%
DPS 7.36 0.00 6.00 0.00 7.69 0.00 5.00 29.31%
NAPS 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 1.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.87 3.53 3.25 2.88 2.57 2.63 2.57 -
P/RPS 8.22 7.77 7.03 6.91 5.98 6.23 6.29 19.47%
P/EPS 123.73 98.17 92.81 92.12 72.56 80.45 80.81 32.74%
EY 0.81 1.02 1.08 1.09 1.38 1.24 1.24 -24.65%
DY 1.90 0.00 1.85 0.00 2.99 0.00 1.95 -1.71%
P/NAPS 4.95 4.70 4.19 3.53 3.27 3.51 3.35 29.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 07/11/12 08/08/12 -
Price 3.62 3.89 3.36 3.22 2.62 2.62 2.64 -
P/RPS 7.69 8.56 7.27 7.72 6.09 6.20 6.47 12.17%
P/EPS 115.74 108.18 95.95 102.99 73.97 80.14 83.02 24.72%
EY 0.86 0.92 1.04 0.97 1.35 1.25 1.20 -19.86%
DY 2.03 0.00 1.79 0.00 2.94 0.00 1.89 4.86%
P/NAPS 4.63 5.18 4.34 3.94 3.34 3.49 3.44 21.83%

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