[GASMSIA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.38%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,845,040 3,046,332 2,322,280 2,141,772 2,026,324 1,856,256 15.66%
PBT 158,692 151,348 224,476 206,084 184,280 396,704 -16.72%
Tax -33,368 -37,460 -58,048 -45,508 -46,120 -99,048 -19.53%
NP 125,324 113,888 166,428 160,576 138,160 297,656 -15.87%
-
NP to SH 125,516 113,960 166,428 160,576 138,160 297,656 -15.84%
-
Tax Rate 21.03% 24.75% 25.86% 22.08% 25.03% 24.97% -
Total Cost 3,719,716 2,932,444 2,155,852 1,981,196 1,888,164 1,558,600 18.97%
-
Net Worth 996,897 990,092 1,007,169 1,048,514 0 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 996,897 990,092 1,007,169 1,048,514 0 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 642 642 356.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.26% 3.74% 7.17% 7.50% 6.82% 16.04% -
ROE 12.59% 11.51% 16.52% 15.31% 0.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 299.46 237.25 180.86 166.80 315,623.34 289,112.60 -74.66%
EPS 9.76 8.88 12.96 12.52 21,520.00 46,360.00 -81.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7764 0.7711 0.7844 0.8166 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 299.46 237.25 180.86 166.80 157.81 144.57 15.65%
EPS 9.76 8.88 12.96 12.52 10.76 23.18 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7764 0.7711 0.7844 0.8166 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 - - -
Price 2.39 2.59 3.72 2.88 0.00 0.00 -
P/RPS 0.80 1.09 2.06 1.73 0.00 0.00 -
P/EPS 24.45 29.18 28.70 23.03 0.00 0.00 -
EY 4.09 3.43 3.48 4.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 3.36 4.74 3.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 11/05/16 07/05/15 15/05/14 15/05/13 07/06/12 - -
Price 2.30 2.62 3.60 3.22 0.00 0.00 -
P/RPS 0.77 1.10 1.99 1.93 0.00 0.00 -
P/EPS 23.53 29.52 27.77 25.75 0.00 0.00 -
EY 4.25 3.39 3.60 3.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.40 4.59 3.94 0.00 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