[GASMSIA] QoQ 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- 22.05%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,167,078 895,496 795,011 761,583 780,500 734,403 677,989 43.49%
PBT 17,608 44,546 43,569 37,837 24,314 69,378 63,310 -57.29%
Tax -7,366 -10,858 -9,916 -9,365 -975 -15,602 -14,404 -35.97%
NP 10,242 33,688 33,653 28,472 23,339 53,776 48,906 -64.63%
-
NP to SH 10,271 33,722 33,679 28,490 23,343 53,776 48,906 -64.56%
-
Tax Rate 41.83% 24.37% 22.76% 24.75% 4.01% 22.49% 22.75% -
Total Cost 1,156,836 861,808 761,358 733,111 757,161 680,627 629,083 49.93%
-
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 61,246 - 44,940 - 51,360 - 64,200 -3.08%
Div Payout % 596.31% - 133.44% - 220.02% - 131.27% -
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 0.88% 3.76% 4.23% 3.74% 2.99% 7.32% 7.21% -
ROE 1.06% 3.51% 3.47% 2.88% 2.30% 5.43% 4.89% -
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 90.89 69.74 61.92 59.31 60.79 57.20 52.80 43.49%
EPS 0.80 2.62 2.62 2.22 1.82 4.19 3.81 -64.57%
DPS 4.77 0.00 3.50 0.00 4.00 0.00 5.00 -3.08%
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 90.89 69.74 61.92 59.31 60.79 57.20 52.80 43.49%
EPS 0.80 2.62 2.62 2.22 1.82 4.19 3.81 -64.57%
DPS 4.77 0.00 3.50 0.00 4.00 0.00 5.00 -3.08%
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 2.64 3.56 4.05 4.37 5.30 6.12 6.89 -47.15%
P/EPS 300.03 94.43 95.69 116.73 177.12 83.57 95.57 113.95%
EY 0.33 1.06 1.05 0.86 0.56 1.20 1.05 -53.67%
DY 1.99 0.00 1.39 0.00 1.24 0.00 1.37 28.17%
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 2.72 3.24 3.42 4.42 5.17 6.12 6.50 -43.96%
P/EPS 308.78 86.05 80.82 118.08 172.72 83.57 90.05 126.88%
EY 0.32 1.16 1.24 0.85 0.58 1.20 1.11 -56.26%
DY 1.93 0.00 1.65 0.00 1.27 0.00 1.46 20.38%
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