[GASMSIA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

20-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 2.28%

YoY- 2.48%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	2,954,475	2,773,462	2,597,199	2,446,498	2,362,346	2,317,219	2,264,933	19.40%
YoY %	6.53%	6.79%	6.16%	3.56%	1.95%	2.31%	-	-
Horiz. %	130.44%	122.45%	114.67%	108.02%	104.30%	102.31%	100.00%	-
PBT	194,839	213,121	239,550	229,301	225,475	220,877	229,661	-10.39%
YoY %	-8.58%	-11.03%	4.47%	1.70%	2.08%	-3.82%	-	-
Horiz. %	84.84%	92.80%	104.31%	99.84%	98.18%	96.18%	100.00%	-
Tax	-40,346	-45,493	-55,101	-52,459	-52,576	-49,441	-52,906	-16.54%
YoY %	11.31%	17.44%	-5.04%	0.22%	-6.34%	6.55%	-	-
Horiz. %	76.26%	85.99%	104.15%	99.16%	99.38%	93.45%	100.00%	-
NP	154,493	167,628	184,449	176,842	172,899	171,436	176,755	-8.59%
YoY %	-7.84%	-9.12%	4.30%	2.28%	0.85%	-3.01%	-	-
Horiz. %	87.41%	94.84%	104.35%	100.05%	97.82%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,511	167,628	184,449	176,842	172,899	171,436	176,755	-8.58%
YoY %	-7.83%	-9.12%	4.30%	2.28%	0.85%	-3.01%	-	-
Horiz. %	87.42%	94.84%	104.35%	100.05%	97.82%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.71%	21.35%	23.00%	22.88%	23.32%	22.38%	23.04%	-
YoY %	-3.00%	-7.17%	0.52%	-1.89%	4.20%	-2.86%	-	-
Horiz. %	89.89%	92.66%	99.83%	99.31%	101.22%	97.14%	100.00%	-
Total Cost	2,799,982	2,605,834	2,412,750	2,269,656	2,189,447	2,145,783	2,088,178	21.61%
YoY %	7.45%	8.00%	6.30%	3.66%	2.03%	2.76%	-	-
Horiz. %	134.09%	124.79%	115.54%	108.69%	104.85%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	989,578	1,012,947	989,707	1,000,107	1,007,169	1,004,088	963,898	1.76%
YoY %	-2.31%	2.35%	-1.04%	-0.70%	0.31%	4.17%	-	-
Horiz. %	102.66%	105.09%	102.68%	103.76%	104.49%	104.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	115,560	115,560	158,702	158,702	171,542	171,542	175,779	-24.41%
YoY %	0.00%	-27.18%	0.00%	-7.49%	0.00%	-2.41%	-	-
Horiz. %	65.74%	65.74%	90.28%	90.28%	97.59%	97.59%	100.00%	-
Div Payout %	74.79%	68.94%	86.04%	89.74%	99.22%	100.06%	99.45%	-
YoY %	8.49%	-19.87%	-4.12%	-9.55%	-0.84%	0.61%	-	-
Horiz. %	75.20%	69.32%	86.52%	90.24%	99.77%	100.61%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	989,578	1,012,947	989,707	1,000,107	1,007,169	1,004,088	963,898	1.76%
YoY %	-2.31%	2.35%	-1.04%	-0.70%	0.31%	4.17%	-	-
Horiz. %	102.66%	105.09%	102.68%	103.76%	104.49%	104.17%	100.00%	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	5.23%	6.04%	7.10%	7.23%	7.32%	7.40%	7.80%	-
YoY %	-13.41%	-14.93%	-1.80%	-1.23%	-1.08%	-5.13%	-	-
Horiz. %	67.05%	77.44%	91.03%	92.69%	93.85%	94.87%	100.00%	-
ROE	15.61%	16.55%	18.64%	17.68%	17.17%	17.07%	18.34%	-
YoY %	-5.68%	-11.21%	5.43%	2.97%	0.59%	-6.92%	-	-
Horiz. %	85.11%	90.24%	101.64%	96.40%	93.62%	93.08%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	230.22	216.00	202.27	190.54	183.98	180.47	176.40	19.44%
YoY %	6.58%	6.79%	6.16%	3.57%	1.94%	2.31%	-	-
Horiz. %	130.51%	122.45%	114.67%	108.02%	104.30%	102.31%	100.00%	-
EPS	12.04	13.06	14.37	13.77	13.47	13.35	13.77	-8.56%
YoY %	-7.81%	-9.12%	4.36%	2.23%	0.90%	-3.05%	-	-
Horiz. %	87.44%	94.84%	104.36%	100.00%	97.82%	96.95%	100.00%	-
DPS	9.00	9.00	12.36	12.36	13.36	13.36	13.69	-24.41%
YoY %	0.00%	-27.18%	0.00%	-7.49%	0.00%	-2.41%	-	-
Horiz. %	65.74%	65.74%	90.28%	90.28%	97.59%	97.59%	100.00%	-
NAPS	0.7711	0.7889	0.7708	0.7789	0.7844	0.782	0.7507	1.80%
YoY %	-2.26%	2.35%	-1.04%	-0.70%	0.31%	4.17%	-	-
Horiz. %	102.72%	105.09%	102.68%	103.76%	104.49%	104.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	230.10	216.00	202.27	190.54	183.98	180.47	176.40	19.40%
YoY %	6.53%	6.79%	6.16%	3.57%	1.94%	2.31%	-	-
Horiz. %	130.44%	122.45%	114.67%	108.02%	104.30%	102.31%	100.00%	-
EPS	12.03	13.06	14.37	13.77	13.47	13.35	13.77	-8.61%
YoY %	-7.89%	-9.12%	4.36%	2.23%	0.90%	-3.05%	-	-
Horiz. %	87.36%	94.84%	104.36%	100.00%	97.82%	96.95%	100.00%	-
DPS	9.00	9.00	12.36	12.36	13.36	13.36	13.69	-24.41%
YoY %	0.00%	-27.18%	0.00%	-7.49%	0.00%	-2.41%	-	-
Horiz. %	65.74%	65.74%	90.28%	90.28%	97.59%	97.59%	100.00%	-
NAPS	0.7707	0.7889	0.7708	0.7789	0.7844	0.782	0.7507	1.76%
YoY %	-2.31%	2.35%	-1.04%	-0.70%	0.31%	4.17%	-	-
Horiz. %	102.66%	105.09%	102.68%	103.76%	104.49%	104.17%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	2.59	3.22	3.50	3.64	3.72	3.87	3.53	-
P/RPS	1.13	1.49	1.73	1.91	2.02	2.14	2.00	-31.67%
YoY %	-24.16%	-13.87%	-9.42%	-5.45%	-5.61%	7.00%	-	-
Horiz. %	56.50%	74.50%	86.50%	95.50%	101.00%	107.00%	100.00%	-
P/EPS	21.51	24.66	24.36	26.43	27.63	28.99	25.64	-11.05%
YoY %	-12.77%	1.23%	-7.83%	-4.34%	-4.69%	13.07%	-	-
Horiz. %	83.89%	96.18%	95.01%	103.08%	107.76%	113.07%	100.00%	-
EY	4.65	4.05	4.10	3.78	3.62	3.45	3.90	12.45%
YoY %	14.81%	-1.22%	8.47%	4.42%	4.93%	-11.54%	-	-
Horiz. %	119.23%	103.85%	105.13%	96.92%	92.82%	88.46%	100.00%	-
DY	3.47	2.80	3.53	3.40	3.59	3.45	3.88	-7.18%
YoY %	23.93%	-20.68%	3.82%	-5.29%	4.06%	-11.08%	-	-
Horiz. %	89.43%	72.16%	90.98%	87.63%	92.53%	88.92%	100.00%	-
P/NAPS	3.36	4.08	4.54	4.67	4.74	4.95	4.70	-20.06%
YoY %	-17.65%	-10.13%	-2.78%	-1.48%	-4.24%	5.32%	-	-
Horiz. %	71.49%	86.81%	96.60%	99.36%	100.85%	105.32%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	07/05/15	12/02/15	12/11/14	20/08/14	15/05/14	13/02/14	28/11/13	-
Price	2.62	3.14	3.50	3.43	3.60	3.62	3.89	-
P/RPS	1.14	1.45	1.73	1.80	1.96	2.01	2.21	-35.70%
YoY %	-21.38%	-16.18%	-3.89%	-8.16%	-2.49%	-9.05%	-	-
Horiz. %	51.58%	65.61%	78.28%	81.45%	88.69%	90.95%	100.00%	-
P/EPS	21.76	24.05	24.36	24.90	26.73	27.11	28.26	-16.00%
YoY %	-9.52%	-1.27%	-2.17%	-6.85%	-1.40%	-4.07%	-	-
Horiz. %	77.00%	85.10%	86.20%	88.11%	94.59%	95.93%	100.00%	-
EY	4.60	4.16	4.10	4.02	3.74	3.69	3.54	19.09%
YoY %	10.58%	1.46%	1.99%	7.49%	1.36%	4.24%	-	-
Horiz. %	129.94%	117.51%	115.82%	113.56%	105.65%	104.24%	100.00%	-
DY	3.44	2.87	3.53	3.60	3.71	3.69	3.52	-1.52%
YoY %	19.86%	-18.70%	-1.94%	-2.96%	0.54%	4.83%	-	-
Horiz. %	97.73%	81.53%	100.28%	102.27%	105.40%	104.83%	100.00%	-
P/NAPS	3.40	3.98	4.54	4.40	4.59	4.63	5.18	-24.49%
YoY %	-14.57%	-12.33%	3.18%	-4.14%	-0.86%	-10.62%	-	-
Horiz. %	65.64%	76.83%	87.64%	84.94%	88.61%	89.38%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:20:00

ADX

10 Mins

SELL

2024-07-05 11:00:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.255

+0.025

69,576,500

HSI-HWE

0.13

+0.015

66,513,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

VELESTO

0.275

-0.005

51,012,100

SNS

0.93

+0.045

50,985,900

ORGABIO

0.47

+0.04

46,757,500

More active Stocks

KOBAY

2.48

+0.30

7,630,700

NESTLE

122.30

+0.30

1,400

KLK

20.36

+0.28

114,400

IJM-C76

0.74

+0.18

90,000

YBS

0.95

+0.165

23,391,500

CRESNDO

3.79

+0.16

853,600

SIMEPROP-C18

0.765

+0.135

10,000

PPB

14.28

+0.10

47,600

MERCURY

0.99

+0.095

96,800

PTRB

0.71

+0.085

17,780,900

More gainer Stocks

TOYOVEN

0.875

-0.185

9,380,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.555

-0.125

9,504,200

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,120,400

MPI

39.60

-0.10

41,100

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

700

SYNERGY

1.49

-0.09

1,926,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More