[GASMSIA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

12-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 4.3%

YoY- 4.35%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	3,071,497	2,954,475	2,773,462	2,597,199	2,446,498	2,362,346	2,317,219	20.72%
YoY %	3.96%	6.53%	6.79%	6.16%	3.56%	1.95%	-	-
Horiz. %	132.55%	127.50%	119.69%	112.08%	105.58%	101.95%	100.00%	-
PBT	175,098	194,839	213,121	239,550	229,301	225,475	220,877	-14.38%
YoY %	-10.13%	-8.58%	-11.03%	4.47%	1.70%	2.08%	-	-
Horiz. %	79.27%	88.21%	96.49%	108.45%	103.81%	102.08%	100.00%	-
Tax	-35,858	-40,346	-45,493	-55,101	-52,459	-52,576	-49,441	-19.32%
YoY %	11.12%	11.31%	17.44%	-5.04%	0.22%	-6.34%	-	-
Horiz. %	72.53%	81.60%	92.01%	111.45%	106.10%	106.34%	100.00%	-
NP	139,240	154,493	167,628	184,449	176,842	172,899	171,436	-12.98%
YoY %	-9.87%	-7.84%	-9.12%	4.30%	2.28%	0.85%	-	-
Horiz. %	81.22%	90.12%	97.78%	107.59%	103.15%	100.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,284	154,511	167,628	184,449	176,842	172,899	171,436	-12.96%
YoY %	-9.85%	-7.83%	-9.12%	4.30%	2.28%	0.85%	-	-
Horiz. %	81.25%	90.13%	97.78%	107.59%	103.15%	100.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.48%	20.71%	21.35%	23.00%	22.88%	23.32%	22.38%	-
YoY %	-1.11%	-3.00%	-7.17%	0.52%	-1.89%	4.20%	-	-
Horiz. %	91.51%	92.54%	95.40%	102.77%	102.23%	104.20%	100.00%	-
Total Cost	2,932,257	2,799,982	2,605,834	2,412,750	2,269,656	2,189,447	2,145,783	23.21%
YoY %	4.72%	7.45%	8.00%	6.30%	3.66%	2.03%	-	-
Horiz. %	136.65%	130.49%	121.44%	112.44%	105.77%	102.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	972,706	989,578	1,012,947	989,707	1,000,107	1,007,169	1,004,088	-2.10%
YoY %	-1.70%	-2.31%	2.35%	-1.04%	-0.70%	0.31%	-	-
Horiz. %	96.87%	98.55%	100.88%	98.57%	99.60%	100.31%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	96,351	115,560	115,560	158,702	158,702	171,542	171,542	-31.99%
YoY %	-16.62%	0.00%	-27.18%	0.00%	-7.49%	0.00%	-	-
Horiz. %	56.17%	67.37%	67.37%	92.51%	92.51%	100.00%	100.00%	-
Div Payout %	69.18%	74.79%	68.94%	86.04%	89.74%	99.22%	100.06%	-
YoY %	-7.50%	8.49%	-19.87%	-4.12%	-9.55%	-0.84%	-	-
Horiz. %	69.14%	74.75%	68.90%	85.99%	89.69%	99.16%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	972,706	989,578	1,012,947	989,707	1,000,107	1,007,169	1,004,088	-2.10%
YoY %	-1.70%	-2.31%	2.35%	-1.04%	-0.70%	0.31%	-	-
Horiz. %	96.87%	98.55%	100.88%	98.57%	99.60%	100.31%	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%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	4.53%	5.23%	6.04%	7.10%	7.23%	7.32%	7.40%	-
YoY %	-13.38%	-13.41%	-14.93%	-1.80%	-1.23%	-1.08%	-	-
Horiz. %	61.22%	70.68%	81.62%	95.95%	97.70%	98.92%	100.00%	-
ROE	14.32%	15.61%	16.55%	18.64%	17.68%	17.17%	17.07%	-
YoY %	-8.26%	-5.68%	-11.21%	5.43%	2.97%	0.59%	-	-
Horiz. %	83.89%	91.45%	96.95%	109.20%	103.57%	100.59%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	238.94	230.22	216.00	202.27	190.54	183.98	180.47	20.63%
YoY %	3.79%	6.58%	6.79%	6.16%	3.57%	1.94%	-	-
Horiz. %	132.40%	127.57%	119.69%	112.08%	105.58%	101.94%	100.00%	-
EPS	10.84	12.04	13.06	14.37	13.77	13.47	13.35	-12.99%
YoY %	-9.97%	-7.81%	-9.12%	4.36%	2.23%	0.90%	-	-
Horiz. %	81.20%	90.19%	97.83%	107.64%	103.15%	100.90%	100.00%	-
DPS	7.50	9.00	9.00	12.36	12.36	13.36	13.36	-32.02%
YoY %	-16.67%	0.00%	-27.18%	0.00%	-7.49%	0.00%	-	-
Horiz. %	56.14%	67.37%	67.37%	92.51%	92.51%	100.00%	100.00%	-
NAPS	0.7567	0.7711	0.7889	0.7708	0.7789	0.7844	0.782	-2.17%
YoY %	-1.87%	-2.26%	2.35%	-1.04%	-0.70%	0.31%	-	-
Horiz. %	96.76%	98.61%	100.88%	98.57%	99.60%	100.31%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	239.21	230.10	216.00	202.27	190.54	183.98	180.47	20.72%
YoY %	3.96%	6.53%	6.79%	6.16%	3.57%	1.94%	-	-
Horiz. %	132.55%	127.50%	119.69%	112.08%	105.58%	101.94%	100.00%	-
EPS	10.85	12.03	13.06	14.37	13.77	13.47	13.35	-12.94%
YoY %	-9.81%	-7.89%	-9.12%	4.36%	2.23%	0.90%	-	-
Horiz. %	81.27%	90.11%	97.83%	107.64%	103.15%	100.90%	100.00%	-
DPS	7.50	9.00	9.00	12.36	12.36	13.36	13.36	-32.02%
YoY %	-16.67%	0.00%	-27.18%	0.00%	-7.49%	0.00%	-	-
Horiz. %	56.14%	67.37%	67.37%	92.51%	92.51%	100.00%	100.00%	-
NAPS	0.7576	0.7707	0.7889	0.7708	0.7789	0.7844	0.782	-2.09%
YoY %	-1.70%	-2.31%	2.35%	-1.04%	-0.70%	0.31%	-	-
Horiz. %	96.88%	98.55%	100.88%	98.57%	99.60%	100.31%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.51	2.59	3.22	3.50	3.64	3.72	3.87	-
P/RPS	1.05	1.13	1.49	1.73	1.91	2.02	2.14	-37.87%
YoY %	-7.08%	-24.16%	-13.87%	-9.42%	-5.45%	-5.61%	-	-
Horiz. %	49.07%	52.80%	69.63%	80.84%	89.25%	94.39%	100.00%	-
P/EPS	23.16	21.51	24.66	24.36	26.43	27.63	28.99	-13.93%
YoY %	7.67%	-12.77%	1.23%	-7.83%	-4.34%	-4.69%	-	-
Horiz. %	79.89%	74.20%	85.06%	84.03%	91.17%	95.31%	100.00%	-
EY	4.32	4.65	4.05	4.10	3.78	3.62	3.45	16.22%
YoY %	-7.10%	14.81%	-1.22%	8.47%	4.42%	4.93%	-	-
Horiz. %	125.22%	134.78%	117.39%	118.84%	109.57%	104.93%	100.00%	-
DY	2.99	3.47	2.80	3.53	3.40	3.59	3.45	-9.12%
YoY %	-13.83%	23.93%	-20.68%	3.82%	-5.29%	4.06%	-	-
Horiz. %	86.67%	100.58%	81.16%	102.32%	98.55%	104.06%	100.00%	-
P/NAPS	3.32	3.36	4.08	4.54	4.67	4.74	4.95	-23.43%
YoY %	-1.19%	-17.65%	-10.13%	-2.78%	-1.48%	-4.24%	-	-
Horiz. %	67.07%	67.88%	82.42%	91.72%	94.34%	95.76%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	13/08/15	07/05/15	12/02/15	12/11/14	20/08/14	15/05/14	13/02/14	-
Price	2.12	2.62	3.14	3.50	3.43	3.60	3.62	-
P/RPS	0.89	1.14	1.45	1.73	1.80	1.96	2.01	-41.99%
YoY %	-21.93%	-21.38%	-16.18%	-3.89%	-8.16%	-2.49%	-	-
Horiz. %	44.28%	56.72%	72.14%	86.07%	89.55%	97.51%	100.00%	-
P/EPS	19.57	21.76	24.05	24.36	24.90	26.73	27.11	-19.57%
YoY %	-10.06%	-9.52%	-1.27%	-2.17%	-6.85%	-1.40%	-	-
Horiz. %	72.19%	80.27%	88.71%	89.86%	91.85%	98.60%	100.00%	-
EY	5.11	4.60	4.16	4.10	4.02	3.74	3.69	24.31%
YoY %	11.09%	10.58%	1.46%	1.99%	7.49%	1.36%	-	-
Horiz. %	138.48%	124.66%	112.74%	111.11%	108.94%	101.36%	100.00%	-
DY	3.54	3.44	2.87	3.53	3.60	3.71	3.69	-2.73%
YoY %	2.91%	19.86%	-18.70%	-1.94%	-2.96%	0.54%	-	-
Horiz. %	95.93%	93.22%	77.78%	95.66%	97.56%	100.54%	100.00%	-
P/NAPS	2.80	3.40	3.98	4.54	4.40	4.59	4.63	-28.55%
YoY %	-17.65%	-14.57%	-12.33%	3.18%	-4.14%	-0.86%	-	-
Horiz. %	60.48%	73.43%	85.96%	98.06%	95.03%	99.14%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 11:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-26 11:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-26 10:40:00

ADX

10 Mins

SELL

2024-06-26 09:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-06-26 09:00:00

TURTLE SYSTEM 20

10 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

244,537,100

INGENIEU

0.065

0.00

217,440,000

HSI-CXV

0.14

-0.005

164,916,200

HSI-CXF

0.115

-0.005

146,217,700

HSI-HU8

0.075

0.00

96,319,600

AHB-WC

0.07

+0.005

67,248,500

JCY

0.74

+0.045

57,965,200

TECHNAX

0.375

0.00

40,310,600

SNS

0.765

+0.045

37,253,300

SBH

0.315

+0.03

35,817,200

More active Stocks

DLADY

36.50

+0.48

200

MPI

39.00

+0.40

46,400

VSTECS

4.19

+0.19

1,190,800

AJI

15.38

+0.18

82,600

PANAMY

20.18

+0.18

1,500

NOTION-WD

1.95

+0.17

2,100,600

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.30

+0.14

91,900

NOTION

2.19

+0.13

18,489,300

PIE

6.31

+0.13

76,900

More gainer Stocks

NESTLE

121.40

-1.10

8,600

KLK

20.58

-0.40

216,300

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

50,200

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

TENAGA

13.90

-0.10

1,727,000

PETDAG

17.10

-0.10

156,000

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