[GASMSIA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 9.11%
YoY- -31.31%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,876,870 4,948,714 3,870,096 3,113,188 2,517,118 2,258,560 2,061,790 19.06%
PBT 236,956 192,840 178,894 162,812 238,858 222,010 200,380 2.83%
Tax -60,384 -46,990 -38,566 -38,562 -57,832 -51,796 -49,634 3.31%
NP 176,572 145,850 140,328 124,250 181,026 170,214 150,746 2.66%
-
NP to SH 176,572 146,402 140,706 124,338 181,026 170,214 150,746 2.66%
-
Tax Rate 25.48% 24.37% 21.56% 23.68% 24.21% 23.33% 24.77% -
Total Cost 5,700,298 4,802,864 3,729,768 2,988,938 2,336,092 2,088,346 1,911,044 19.96%
-
Net Worth 989,322 979,306 974,170 971,602 1,000,107 994,843 985,213 0.06%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 115,560 102,720 102,720 89,880 128,400 154,080 128,400 -1.73%
Div Payout % 65.45% 70.16% 73.00% 72.29% 70.93% 90.52% 85.18% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 989,322 979,306 974,170 971,602 1,000,107 994,843 985,213 0.06%
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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.00% 2.95% 3.63% 3.99% 7.19% 7.54% 7.31% -
ROE 17.85% 14.95% 14.44% 12.80% 18.10% 17.11% 15.30% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 457.70 385.41 301.41 242.46 196.04 175.90 160.58 19.06%
EPS 13.76 11.40 10.96 9.68 14.10 13.26 11.74 2.68%
DPS 9.00 8.00 8.00 7.00 10.00 12.00 10.00 -1.73%
NAPS 0.7705 0.7627 0.7587 0.7567 0.7789 0.7748 0.7673 0.06%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 457.70 385.41 301.41 242.46 196.04 175.90 160.58 19.06%
EPS 13.76 11.40 10.96 9.68 14.10 13.26 11.74 2.68%
DPS 9.00 8.00 8.00 7.00 10.00 12.00 10.00 -1.73%
NAPS 0.7705 0.7627 0.7587 0.7567 0.7789 0.7748 0.7673 0.06%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.87 3.00 2.38 2.51 3.64 3.25 2.57 -
P/RPS 0.63 0.78 0.79 1.04 1.86 1.85 1.60 -14.38%
P/EPS 20.87 26.31 21.72 25.92 25.82 24.52 21.89 -0.79%
EY 4.79 3.80 4.60 3.86 3.87 4.08 4.57 0.78%
DY 3.14 2.67 3.36 2.79 2.75 3.69 3.89 -3.50%
P/NAPS 3.72 3.93 3.14 3.32 4.67 4.19 3.35 1.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 08/08/18 10/08/17 11/08/16 13/08/15 20/08/14 01/08/13 08/08/12 -
Price 2.93 2.99 2.41 2.12 3.43 3.36 2.64 -
P/RPS 0.64 0.78 0.80 0.87 1.75 1.91 1.64 -14.50%
P/EPS 21.31 26.22 21.99 21.89 24.33 25.35 22.49 -0.89%
EY 4.69 3.81 4.55 4.57 4.11 3.95 4.45 0.87%
DY 3.07 2.68 3.32 3.30 2.92 3.57 3.79 -3.44%
P/NAPS 3.80 3.92 3.18 2.80 4.40 4.34 3.44 1.67%

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