[GASMSIA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -14.4%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,997,622 3,818,845 3,619,168 3,232,590 3,071,497 2,954,475 2,773,462 27.62%
PBT 151,601 145,396 143,560 150,266 175,098 194,839 213,121 -20.33%
Tax -37,507 -36,482 -37,505 -31,114 -35,858 -40,346 -45,493 -12.08%
NP 114,094 108,914 106,055 119,152 139,240 154,493 167,628 -22.64%
-
NP to SH 114,346 109,051 106,162 119,230 139,284 154,511 167,628 -22.52%
-
Tax Rate 24.74% 25.09% 26.12% 20.71% 20.48% 20.71% 21.35% -
Total Cost 3,883,528 3,709,931 3,513,113 3,113,438 2,932,257 2,799,982 2,605,834 30.50%
-
Net Worth 974,170 996,897 970,703 962,750 972,706 989,578 1,012,947 -2.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 112,606 106,237 106,237 96,351 96,351 115,560 115,560 -1.71%
Div Payout % 98.48% 97.42% 100.07% 80.81% 69.18% 74.79% 68.94% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 974,170 996,897 970,703 962,750 972,706 989,578 1,012,947 -2.57%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.85% 2.85% 2.93% 3.69% 4.53% 5.23% 6.04% -
ROE 11.74% 10.94% 10.94% 12.38% 14.32% 15.61% 16.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 311.34 297.42 281.87 251.15 238.94 230.22 216.00 27.62%
EPS 8.91 8.49 8.27 9.26 10.84 12.04 13.06 -22.52%
DPS 8.77 8.27 8.27 7.50 7.50 9.00 9.00 -1.71%
NAPS 0.7587 0.7764 0.756 0.748 0.7567 0.7711 0.7889 -2.57%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 311.34 297.42 281.87 251.76 239.21 230.10 216.00 27.62%
EPS 8.91 8.49 8.27 9.29 10.85 12.03 13.06 -22.52%
DPS 8.77 8.27 8.27 7.50 7.50 9.00 9.00 -1.71%
NAPS 0.7587 0.7764 0.756 0.7498 0.7576 0.7707 0.7889 -2.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.38 2.39 2.40 2.48 2.51 2.59 3.22 -
P/RPS 0.76 0.80 0.85 0.99 1.05 1.13 1.49 -36.18%
P/EPS 26.73 28.14 29.03 26.77 23.16 21.51 24.66 5.52%
EY 3.74 3.55 3.45 3.74 4.32 4.65 4.05 -5.17%
DY 3.68 3.46 3.45 3.02 2.99 3.47 2.80 20.00%
P/NAPS 3.14 3.08 3.17 3.32 3.32 3.36 4.08 -16.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 11/05/16 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 -
Price 2.41 2.30 2.47 2.26 2.12 2.62 3.14 -
P/RPS 0.77 0.77 0.88 0.90 0.89 1.14 1.45 -34.44%
P/EPS 27.06 27.08 29.87 24.40 19.57 21.76 24.05 8.18%
EY 3.70 3.69 3.35 4.10 5.11 4.60 4.16 -7.52%
DY 3.64 3.60 3.35 3.32 3.54 3.44 2.87 17.18%
P/NAPS 3.18 2.96 3.27 3.02 2.80 3.40 3.98 -13.90%

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