[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
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,948,714 3,870,096 3,113,188 2,517,118 2,258,560 2,061,790 1,902,482 17.25%
PBT 192,840 178,894 162,812 238,858 222,010 200,380 362,346 -9.96%
Tax -46,990 -38,566 -38,562 -57,832 -51,796 -49,634 -91,346 -10.47%
NP 145,850 140,328 124,250 181,026 170,214 150,746 271,000 -9.80%
-
NP to SH 146,402 140,706 124,338 181,026 170,214 150,746 271,000 -9.74%
-
Tax Rate 24.37% 21.56% 23.68% 24.21% 23.33% 24.77% 25.21% -
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%
-
Net Worth 979,306 974,170 971,602 1,000,107 994,843 985,213 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 102,720 102,720 89,880 128,400 154,080 128,400 213,203 -11.44%
Div Payout % 70.16% 73.00% 72.29% 70.93% 90.52% 85.18% 78.67% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 979,306 974,170 971,602 1,000,107 994,843 985,213 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,360 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.95% 3.63% 3.99% 7.19% 7.54% 7.31% 14.24% -
ROE 14.95% 14.44% 12.80% 18.10% 17.11% 15.30% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 385.41 301.41 242.46 196.04 175.90 160.58 148.13 17.26%
EPS 11.40 10.96 9.68 14.10 13.26 11.74 21.10 -9.74%
DPS 8.00 8.00 7.00 10.00 12.00 10.00 16.60 -11.44%
NAPS 0.7627 0.7587 0.7567 0.7789 0.7748 0.7673 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 385.41 301.41 242.46 196.04 175.90 160.58 148.17 17.25%
EPS 11.40 10.96 9.68 14.10 13.26 11.74 21.11 -9.75%
DPS 8.00 8.00 7.00 10.00 12.00 10.00 16.60 -11.44%
NAPS 0.7627 0.7587 0.7567 0.7789 0.7748 0.7673 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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 -
P/EPS 26.31 21.72 25.92 25.82 24.52 21.89 0.00 -
EY 3.80 4.60 3.86 3.87 4.08 4.57 0.00 -
DY 2.67 3.36 2.79 2.75 3.69 3.89 0.00 -
P/NAPS 3.93 3.14 3.32 4.67 4.19 3.35 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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 -
P/EPS 26.22 21.99 21.89 24.33 25.35 22.49 0.00 -
EY 3.81 4.55 4.57 4.11 3.95 4.45 0.00 -
DY 2.68 3.32 3.30 2.92 3.57 3.79 0.00 -
P/NAPS 3.92 3.18 2.80 4.40 4.34 3.44 0.00 -

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
Post a Comment