[GASMSIA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

28-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 2.43%

YoY- -2.09%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	2,446,498	2,362,346	2,317,219	2,264,933	2,223,679	2,154,156	2,125,294	9.86%
YoY %	3.56%	1.95%	2.31%	1.86%	3.23%	1.36%	-	-
Horiz. %	115.11%	111.15%	109.03%	106.57%	104.63%	101.36%	100.00%	-
PBT	229,301	225,475	220,877	229,661	224,870	219,506	214,055	4.70%
YoY %	1.70%	2.08%	-3.82%	2.13%	2.44%	2.55%	-	-
Horiz. %	107.12%	105.34%	103.19%	107.29%	105.05%	102.55%	100.00%	-
Tax	-52,459	-52,576	-49,441	-52,906	-52,307	-51,073	-51,226	1.60%
YoY %	0.22%	-6.34%	6.55%	-1.15%	-2.42%	0.30%	-	-
Horiz. %	102.41%	102.64%	96.52%	103.28%	102.11%	99.70%	100.00%	-
NP	176,842	172,899	171,436	176,755	172,563	168,433	162,829	5.67%
YoY %	2.28%	0.85%	-3.01%	2.43%	2.45%	3.44%	-	-
Horiz. %	108.61%	106.18%	105.29%	108.55%	105.98%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,842	172,899	171,436	176,755	172,563	168,433	162,829	5.67%
YoY %	2.28%	0.85%	-3.01%	2.43%	2.45%	3.44%	-	-
Horiz. %	108.61%	106.18%	105.29%	108.55%	105.98%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.88%	23.32%	22.38%	23.04%	23.26%	23.27%	23.93%	-
YoY %	-1.89%	4.20%	-2.86%	-0.95%	-0.04%	-2.76%	-	-
Horiz. %	95.61%	97.45%	93.52%	96.28%	97.20%	97.24%	100.00%	-
Total Cost	2,269,656	2,189,447	2,145,783	2,088,178	2,051,116	1,985,723	1,962,465	10.21%
YoY %	3.66%	2.03%	2.76%	1.81%	3.29%	1.19%	-	-
Horiz. %	115.65%	111.57%	109.34%	106.41%	104.52%	101.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,000,107	1,007,169	1,004,088	963,898	994,843	1,048,514	1,008,453	-0.55%
YoY %	-0.70%	0.31%	4.17%	-3.11%	-5.12%	3.97%	-	-
Horiz. %	99.17%	99.87%	99.57%	95.58%	98.65%	103.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	158,702	171,542	171,542	175,779	175,779	162,939	162,939	-1.74%
YoY %	-7.49%	0.00%	-2.41%	0.00%	7.88%	0.00%	-	-
Horiz. %	97.40%	105.28%	105.28%	107.88%	107.88%	100.00%	100.00%	-
Div Payout %	89.74%	99.22%	100.06%	99.45%	101.86%	96.74%	100.07%	-
YoY %	-9.55%	-0.84%	0.61%	-2.37%	5.29%	-3.33%	-	-
Horiz. %	89.68%	99.15%	99.99%	99.38%	101.79%	96.67%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	1,000,107	1,007,169	1,004,088	963,898	994,843	1,048,514	1,008,453	-0.55%
YoY %	-0.70%	0.31%	4.17%	-3.11%	-5.12%	3.97%	-	-
Horiz. %	99.17%	99.87%	99.57%	95.58%	98.65%	103.97%	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%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	7.23%	7.32%	7.40%	7.80%	7.76%	7.82%	7.66%	-
YoY %	-1.23%	-1.08%	-5.13%	0.52%	-0.77%	2.09%	-	-
Horiz. %	94.39%	95.56%	96.61%	101.83%	101.31%	102.09%	100.00%	-
ROE	17.68%	17.17%	17.07%	18.34%	17.35%	16.06%	16.15%	-
YoY %	2.97%	0.59%	-6.92%	5.71%	8.03%	-0.56%	-	-
Horiz. %	109.47%	106.32%	105.70%	113.56%	107.43%	99.44%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	190.54	183.98	180.47	176.40	173.18	167.77	165.52	9.86%
YoY %	3.57%	1.94%	2.31%	1.86%	3.22%	1.36%	-	-
Horiz. %	115.12%	111.15%	109.03%	106.57%	104.63%	101.36%	100.00%	-
EPS	13.77	13.47	13.35	13.77	13.44	13.12	12.68	5.66%
YoY %	2.23%	0.90%	-3.05%	2.46%	2.44%	3.47%	-	-
Horiz. %	108.60%	106.23%	105.28%	108.60%	105.99%	103.47%	100.00%	-
DPS	12.36	13.36	13.36	13.69	13.69	12.69	12.69	-1.74%
YoY %	-7.49%	0.00%	-2.41%	0.00%	7.88%	0.00%	-	-
Horiz. %	97.40%	105.28%	105.28%	107.88%	107.88%	100.00%	100.00%	-
NAPS	0.7789	0.7844	0.782	0.7507	0.7748	0.8166	0.7854	-0.55%
YoY %	-0.70%	0.31%	4.17%	-3.11%	-5.12%	3.97%	-	-
Horiz. %	99.17%	99.87%	99.57%	95.58%	98.65%	103.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	190.54	183.98	180.47	176.40	173.18	167.77	165.52	9.86%
YoY %	3.57%	1.94%	2.31%	1.86%	3.22%	1.36%	-	-
Horiz. %	115.12%	111.15%	109.03%	106.57%	104.63%	101.36%	100.00%	-
EPS	13.77	13.47	13.35	13.77	13.44	13.12	12.68	5.66%
YoY %	2.23%	0.90%	-3.05%	2.46%	2.44%	3.47%	-	-
Horiz. %	108.60%	106.23%	105.28%	108.60%	105.99%	103.47%	100.00%	-
DPS	12.36	13.36	13.36	13.69	13.69	12.69	12.69	-1.74%
YoY %	-7.49%	0.00%	-2.41%	0.00%	7.88%	0.00%	-	-
Horiz. %	97.40%	105.28%	105.28%	107.88%	107.88%	100.00%	100.00%	-
NAPS	0.7789	0.7844	0.782	0.7507	0.7748	0.8166	0.7854	-0.55%
YoY %	-0.70%	0.31%	4.17%	-3.11%	-5.12%	3.97%	-	-
Horiz. %	99.17%	99.87%	99.57%	95.58%	98.65%	103.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	3.64	3.72	3.87	3.53	3.25	2.88	2.57	-
P/RPS	1.91	2.02	2.14	2.00	1.88	1.72	1.55	14.98%
YoY %	-5.45%	-5.61%	7.00%	6.38%	9.30%	10.97%	-	-
Horiz. %	123.23%	130.32%	138.06%	129.03%	121.29%	110.97%	100.00%	-
P/EPS	26.43	27.63	28.99	25.64	24.18	21.95	20.27	19.40%
YoY %	-4.34%	-4.69%	13.07%	6.04%	10.16%	8.29%	-	-
Horiz. %	130.39%	136.31%	143.02%	126.49%	119.29%	108.29%	100.00%	-
EY	3.78	3.62	3.45	3.90	4.14	4.55	4.93	-16.26%
YoY %	4.42%	4.93%	-11.54%	-5.80%	-9.01%	-7.71%	-	-
Horiz. %	76.67%	73.43%	69.98%	79.11%	83.98%	92.29%	100.00%	-
DY	3.40	3.59	3.45	3.88	4.21	4.41	4.94	-22.09%
YoY %	-5.29%	4.06%	-11.08%	-7.84%	-4.54%	-10.73%	-	-
Horiz. %	68.83%	72.67%	69.84%	78.54%	85.22%	89.27%	100.00%	-
P/NAPS	4.67	4.74	4.95	4.70	4.19	3.53	3.27	26.90%
YoY %	-1.48%	-4.24%	5.32%	12.17%	18.70%	7.95%	-	-
Horiz. %	142.81%	144.95%	151.38%	143.73%	128.13%	107.95%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/14	15/05/14	13/02/14	28/11/13	01/08/13	15/05/13	19/02/13	-
Price	3.43	3.60	3.62	3.89	3.36	3.22	2.62	-
P/RPS	1.80	1.96	2.01	2.21	1.94	1.92	1.58	9.10%
YoY %	-8.16%	-2.49%	-9.05%	13.92%	1.04%	21.52%	-	-
Horiz. %	113.92%	124.05%	127.22%	139.87%	122.78%	121.52%	100.00%	-
P/EPS	24.90	26.73	27.11	28.26	25.00	24.55	20.66	13.29%
YoY %	-6.85%	-1.40%	-4.07%	13.04%	1.83%	18.83%	-	-
Horiz. %	120.52%	129.38%	131.22%	136.79%	121.01%	118.83%	100.00%	-
EY	4.02	3.74	3.69	3.54	4.00	4.07	4.84	-11.67%
YoY %	7.49%	1.36%	4.24%	-11.50%	-1.72%	-15.91%	-	-
Horiz. %	83.06%	77.27%	76.24%	73.14%	82.64%	84.09%	100.00%	-
DY	3.60	3.71	3.69	3.52	4.07	3.94	4.84	-17.95%
YoY %	-2.96%	0.54%	4.83%	-13.51%	3.30%	-18.60%	-	-
Horiz. %	74.38%	76.65%	76.24%	72.73%	84.09%	81.40%	100.00%	-
P/NAPS	4.40	4.59	4.63	5.18	4.34	3.94	3.34	20.23%
YoY %	-4.14%	-0.86%	-10.62%	19.35%	10.15%	17.96%	-	-
Horiz. %	131.74%	137.43%	138.62%	155.09%	129.94%	117.96%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos