[GASMSIA] YoY Annualized Quarter 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- 6.27%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 5,170,312 4,003,954 3,269,453 2,657,282 2,283,976 2,097,790 1,957,808 17.55%
PBT 202,258 193,390 167,936 251,742 226,845 206,037 295,774 -6.13%
Tax -45,978 -42,388 -40,185 -59,357 -51,810 -49,570 -74,480 -7.71%
NP 156,280 151,002 127,750 192,385 175,034 156,466 221,294 -5.62%
-
NP to SH 156,877 151,402 127,854 192,385 175,034 156,466 221,294 -5.56%
-
Tax Rate 22.73% 21.92% 23.93% 23.58% 22.84% 24.06% 25.18% -
Total Cost 5,014,032 3,852,952 3,141,702 2,464,897 2,108,941 1,941,324 1,736,513 19.31%
-
Net Worth 972,501 966,852 960,432 989,707 963,898 962,871 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 68,480 68,480 59,919 85,599 102,720 85,599 142,053 -11.44%
Div Payout % 43.65% 45.23% 46.87% 44.49% 58.69% 54.71% 64.19% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 972,501 966,852 960,432 989,707 963,898 962,871 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,283,611 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.02% 3.77% 3.91% 7.24% 7.66% 7.46% 11.30% -
ROE 16.13% 15.66% 13.31% 19.44% 18.16% 16.25% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 402.67 311.83 254.63 206.95 177.88 163.38 152.52 17.54%
EPS 12.21 11.79 9.96 14.99 13.63 12.19 17.24 -5.58%
DPS 5.33 5.33 4.67 6.67 8.00 6.67 11.07 -11.45%
NAPS 0.7574 0.753 0.748 0.7708 0.7507 0.7499 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 402.67 311.83 254.63 206.95 177.88 163.38 152.48 17.55%
EPS 12.21 11.79 9.96 14.99 13.63 12.19 17.23 -5.57%
DPS 5.33 5.33 4.67 6.67 8.00 6.67 11.06 -11.44%
NAPS 0.7574 0.753 0.748 0.7708 0.7507 0.7499 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 2.86 2.57 2.48 3.50 3.53 2.63 0.00 -
P/RPS 0.71 0.82 0.97 1.69 1.98 1.61 0.00 -
P/EPS 23.41 21.80 24.91 23.36 25.89 21.58 0.00 -
EY 4.27 4.59 4.02 4.28 3.86 4.63 0.00 -
DY 1.86 2.08 1.88 1.90 2.27 2.53 0.00 -
P/NAPS 3.78 3.41 3.32 4.54 4.70 3.51 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/11/17 17/11/16 26/11/15 12/11/14 28/11/13 07/11/12 - -
Price 2.76 2.57 2.26 3.50 3.89 2.62 0.00 -
P/RPS 0.69 0.82 0.89 1.69 2.19 1.60 0.00 -
P/EPS 22.59 21.80 22.70 23.36 28.54 21.50 0.00 -
EY 4.43 4.59 4.41 4.28 3.50 4.65 0.00 -
DY 1.93 2.08 2.06 1.90 2.06 2.54 0.00 -
P/NAPS 3.64 3.41 3.02 4.54 5.18 3.49 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