[GASMSIA] YoY Annualized Quarter 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- 8.77%

YoY- 6.35%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	4,948,714	3,870,096	3,113,188	2,517,118	2,258,560	2,061,790	1,902,482	17.25%
YoY %	27.87%	24.31%	23.68%	11.45%	9.54%	8.37%	-	-
Horiz. %	260.12%	203.42%	163.64%	132.31%	118.72%	108.37%	100.00%	-
PBT	192,840	178,894	162,812	238,858	222,010	200,380	362,346	-9.96%
YoY %	7.80%	9.88%	-31.84%	7.59%	10.79%	-44.70%	-	-
Horiz. %	53.22%	49.37%	44.93%	65.92%	61.27%	55.30%	100.00%	-
Tax	-46,990	-38,566	-38,562	-57,832	-51,796	-49,634	-91,346	-10.47%
YoY %	-21.84%	-0.01%	33.32%	-11.65%	-4.36%	45.66%	-	-
Horiz. %	51.44%	42.22%	42.22%	63.31%	56.70%	54.34%	100.00%	-
NP	145,850	140,328	124,250	181,026	170,214	150,746	271,000	-9.80%
YoY %	3.94%	12.94%	-31.36%	6.35%	12.91%	-44.37%	-	-
Horiz. %	53.82%	51.78%	45.85%	66.80%	62.81%	55.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,402	140,706	124,338	181,026	170,214	150,746	271,000	-9.74%
YoY %	4.05%	13.16%	-31.31%	6.35%	12.91%	-44.37%	-	-
Horiz. %	54.02%	51.92%	45.88%	66.80%	62.81%	55.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	21.56%	23.68%	24.21%	23.33%	24.77%	25.21%	-
YoY %	13.03%	-8.95%	-2.19%	3.77%	-5.81%	-1.75%	-	-
Horiz. %	96.67%	85.52%	93.93%	96.03%	92.54%	98.25%	100.00%	-
Total Cost	4,802,864	3,729,768	2,988,938	2,336,092	2,088,346	1,911,044	1,631,482	19.69%
YoY %	28.77%	24.79%	27.95%	11.86%	9.28%	17.14%	-	-
Horiz. %	294.39%	228.61%	183.20%	143.19%	128.00%	117.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	979,306	974,170	971,602	1,000,107	994,843	985,213	0	-
YoY %	0.53%	0.26%	-2.85%	0.53%	0.98%	0.00%	-	-
Horiz. %	99.40%	98.88%	98.62%	101.51%	100.98%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	102,720	102,720	89,880	128,400	154,080	128,400	213,203	-11.44%
YoY %	0.00%	14.29%	-30.00%	-16.67%	20.00%	-39.78%	-	-
Horiz. %	48.18%	48.18%	42.16%	60.22%	72.27%	60.22%	100.00%	-
Div Payout %	70.16%	73.00%	72.29%	70.93%	90.52%	85.18%	78.67%	-
YoY %	-3.89%	0.98%	1.92%	-21.64%	6.27%	8.28%	-	-
Horiz. %	89.18%	92.79%	91.89%	90.16%	115.06%	108.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	979,306	974,170	971,602	1,000,107	994,843	985,213	0	-
YoY %	0.53%	0.26%	-2.85%	0.53%	0.98%	0.00%	-	-
Horiz. %	99.40%	98.88%	98.62%	101.51%	100.98%	100.00%	-	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,360	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.03%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.97%	99.97%	99.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	2.95%	3.63%	3.99%	7.19%	7.54%	7.31%	14.24%	-
YoY %	-18.73%	-9.02%	-44.51%	-4.64%	3.15%	-48.67%	-	-
Horiz. %	20.72%	25.49%	28.02%	50.49%	52.95%	51.33%	100.00%	-
ROE	14.95%	14.44%	12.80%	18.10%	17.11%	15.30%	0.00%	-
YoY %	3.53%	12.81%	-29.28%	5.79%	11.83%	0.00%	-	-
Horiz. %	97.71%	94.38%	83.66%	118.30%	111.83%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	385.41	301.41	242.46	196.04	175.90	160.58	148.13	17.26%
YoY %	27.87%	24.31%	23.68%	11.45%	9.54%	8.40%	-	-
Horiz. %	260.18%	203.48%	163.68%	132.34%	118.75%	108.40%	100.00%	-
EPS	11.40	10.96	9.68	14.10	13.26	11.74	21.10	-9.74%
YoY %	4.01%	13.22%	-31.35%	6.33%	12.95%	-44.36%	-	-
Horiz. %	54.03%	51.94%	45.88%	66.82%	62.84%	55.64%	100.00%	-
DPS	8.00	8.00	7.00	10.00	12.00	10.00	16.60	-11.44%
YoY %	0.00%	14.29%	-30.00%	-16.67%	20.00%	-39.76%	-	-
Horiz. %	48.19%	48.19%	42.17%	60.24%	72.29%	60.24%	100.00%	-
NAPS	0.7627	0.7587	0.7567	0.7789	0.7748	0.7673	0.00	-
YoY %	0.53%	0.26%	-2.85%	0.53%	0.98%	0.00%	-	-
Horiz. %	99.40%	98.88%	98.62%	101.51%	100.98%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	385.41	301.41	242.46	196.04	175.90	160.58	148.17	17.25%
YoY %	27.87%	24.31%	23.68%	11.45%	9.54%	8.38%	-	-
Horiz. %	260.11%	203.42%	163.64%	132.31%	118.71%	108.38%	100.00%	-
EPS	11.40	10.96	9.68	14.10	13.26	11.74	21.11	-9.75%
YoY %	4.01%	13.22%	-31.35%	6.33%	12.95%	-44.39%	-	-
Horiz. %	54.00%	51.92%	45.86%	66.79%	62.81%	55.61%	100.00%	-
DPS	8.00	8.00	7.00	10.00	12.00	10.00	16.60	-11.44%
YoY %	0.00%	14.29%	-30.00%	-16.67%	20.00%	-39.76%	-	-
Horiz. %	48.19%	48.19%	42.17%	60.24%	72.29%	60.24%	100.00%	-
NAPS	0.7627	0.7587	0.7567	0.7789	0.7748	0.7673	0.00	-
YoY %	0.53%	0.26%	-2.85%	0.53%	0.98%	0.00%	-	-
Horiz. %	99.40%	98.88%	98.62%	101.51%	100.98%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-	-
Price	3.00	2.38	2.51	3.64	3.25	2.57	0.00	-
P/RPS	0.78	0.79	1.04	1.86	1.85	1.60	0.00	-
YoY %	-1.27%	-24.04%	-44.09%	0.54%	15.62%	0.00%	-	-
Horiz. %	48.75%	49.38%	65.00%	116.25%	115.62%	100.00%	-	-
P/EPS	26.31	21.72	25.92	25.82	24.52	21.89	0.00	-
YoY %	21.13%	-16.20%	0.39%	5.30%	12.01%	0.00%	-	-
Horiz. %	120.19%	99.22%	118.41%	117.95%	112.01%	100.00%	-	-
EY	3.80	4.60	3.86	3.87	4.08	4.57	0.00	-
YoY %	-17.39%	19.17%	-0.26%	-5.15%	-10.72%	0.00%	-	-
Horiz. %	83.15%	100.66%	84.46%	84.68%	89.28%	100.00%	-	-
DY	2.67	3.36	2.79	2.75	3.69	3.89	0.00	-
YoY %	-20.54%	20.43%	1.45%	-25.47%	-5.14%	0.00%	-	-
Horiz. %	68.64%	86.38%	71.72%	70.69%	94.86%	100.00%	-	-
P/NAPS	3.93	3.14	3.32	4.67	4.19	3.35	0.00	-
YoY %	25.16%	-5.42%	-28.91%	11.46%	25.07%	0.00%	-	-
Horiz. %	117.31%	93.73%	99.10%	139.40%	125.07%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	10/08/17	11/08/16	13/08/15	20/08/14	01/08/13	08/08/12	-	-
Price	2.99	2.41	2.12	3.43	3.36	2.64	0.00	-
P/RPS	0.78	0.80	0.87	1.75	1.91	1.64	0.00	-
YoY %	-2.50%	-8.05%	-50.29%	-8.38%	16.46%	0.00%	-	-
Horiz. %	47.56%	48.78%	53.05%	106.71%	116.46%	100.00%	-	-
P/EPS	26.22	21.99	21.89	24.33	25.35	22.49	0.00	-
YoY %	19.24%	0.46%	-10.03%	-4.02%	12.72%	0.00%	-	-
Horiz. %	116.59%	97.78%	97.33%	108.18%	112.72%	100.00%	-	-
EY	3.81	4.55	4.57	4.11	3.95	4.45	0.00	-
YoY %	-16.26%	-0.44%	11.19%	4.05%	-11.24%	0.00%	-	-
Horiz. %	85.62%	102.25%	102.70%	92.36%	88.76%	100.00%	-	-
DY	2.68	3.32	3.30	2.92	3.57	3.79	0.00	-
YoY %	-19.28%	0.61%	13.01%	-18.21%	-5.80%	0.00%	-	-
Horiz. %	70.71%	87.60%	87.07%	77.04%	94.20%	100.00%	-	-
P/NAPS	3.92	3.18	2.80	4.40	4.34	3.44	0.00	-
YoY %	23.27%	13.57%	-36.36%	1.38%	26.16%	0.00%	-	-
Horiz. %	113.95%	92.44%	81.40%	127.91%	126.16%	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