[GASMSIA] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.85%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 3,818,845 3,619,168 3,232,590 3,071,497 2,954,475 2,773,462 2,597,199 29.27%
PBT 145,396 143,560 150,266 175,098 194,839 213,121 239,550 -28.29%
Tax -36,482 -37,505 -31,114 -35,858 -40,346 -45,493 -55,101 -24.01%
NP 108,914 106,055 119,152 139,240 154,493 167,628 184,449 -29.59%
-
NP to SH 109,051 106,162 119,230 139,284 154,511 167,628 184,449 -29.53%
-
Tax Rate 25.09% 26.12% 20.71% 20.48% 20.71% 21.35% 23.00% -
Total Cost 3,709,931 3,513,113 3,113,438 2,932,257 2,799,982 2,605,834 2,412,750 33.18%
-
Net Worth 996,897 970,703 962,750 972,706 989,578 1,012,947 989,707 0.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 106,237 106,237 96,351 96,351 115,560 115,560 158,702 -23.45%
Div Payout % 97.42% 100.07% 80.81% 69.18% 74.79% 68.94% 86.04% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 996,897 970,703 962,750 972,706 989,578 1,012,947 989,707 0.48%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.85% 2.93% 3.69% 4.53% 5.23% 6.04% 7.10% -
ROE 10.94% 10.94% 12.38% 14.32% 15.61% 16.55% 18.64% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 297.42 281.87 251.15 238.94 230.22 216.00 202.27 29.27%
EPS 8.49 8.27 9.26 10.84 12.04 13.06 14.37 -29.56%
DPS 8.27 8.27 7.50 7.50 9.00 9.00 12.36 -23.48%
NAPS 0.7764 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.48%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 297.42 281.87 251.76 239.21 230.10 216.00 202.27 29.27%
EPS 8.49 8.27 9.29 10.85 12.03 13.06 14.37 -29.56%
DPS 8.27 8.27 7.50 7.50 9.00 9.00 12.36 -23.48%
NAPS 0.7764 0.756 0.7498 0.7576 0.7707 0.7889 0.7708 0.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.39 2.40 2.48 2.51 2.59 3.22 3.50 -
P/RPS 0.80 0.85 0.99 1.05 1.13 1.49 1.73 -40.17%
P/EPS 28.14 29.03 26.77 23.16 21.51 24.66 24.36 10.08%
EY 3.55 3.45 3.74 4.32 4.65 4.05 4.10 -9.14%
DY 3.46 3.45 3.02 2.99 3.47 2.80 3.53 -1.32%
P/NAPS 3.08 3.17 3.32 3.32 3.36 4.08 4.54 -22.77%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 11/05/16 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 12/11/14 -
Price 2.30 2.47 2.26 2.12 2.62 3.14 3.50 -
P/RPS 0.77 0.88 0.90 0.89 1.14 1.45 1.73 -41.67%
P/EPS 27.08 29.87 24.40 19.57 21.76 24.05 24.36 7.30%
EY 3.69 3.35 4.10 5.11 4.60 4.16 4.10 -6.77%
DY 3.60 3.35 3.32 3.54 3.44 2.87 3.53 1.31%
P/NAPS 2.96 3.27 3.02 2.80 3.40 3.98 4.54 -24.79%

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