[GASMSIA] YoY Cumulative 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- 117.54%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,474,357 1,935,048 1,556,594 1,258,559 1,129,280 1,030,895 951,241 17.25%
PBT 96,420 89,447 81,406 119,429 111,005 100,190 181,173 -9.96%
Tax -23,495 -19,283 -19,281 -28,916 -25,898 -24,817 -45,673 -10.47%
NP 72,925 70,164 62,125 90,513 85,107 75,373 135,500 -9.80%
-
NP to SH 73,201 70,353 62,169 90,513 85,107 75,373 135,500 -9.74%
-
Tax Rate 24.37% 21.56% 23.68% 24.21% 23.33% 24.77% 25.21% -
Total Cost 2,401,432 1,864,884 1,494,469 1,168,046 1,044,173 955,522 815,741 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 51,360 51,360 44,940 64,200 77,040 64,200 106,601 -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 7.47% 7.22% 6.40% 9.05% 8.55% 7.65% 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 192.71 150.70 121.23 98.02 87.95 80.29 74.06 17.26%
EPS 5.70 5.48 4.84 7.05 6.63 5.87 10.55 -9.74%
DPS 4.00 4.00 3.50 5.00 6.00 5.00 8.30 -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 192.71 150.70 121.23 98.02 87.95 80.29 74.08 17.25%
EPS 5.70 5.48 4.84 7.05 6.63 5.87 10.55 -9.74%
DPS 4.00 4.00 3.50 5.00 6.00 5.00 8.30 -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 1.56 1.58 2.07 3.71 3.70 3.20 0.00 -
P/EPS 52.62 43.44 51.84 51.64 49.03 43.78 0.00 -
EY 1.90 2.30 1.93 1.94 2.04 2.28 0.00 -
DY 1.33 1.68 1.39 1.37 1.85 1.95 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 1.55 1.60 1.75 3.50 3.82 3.29 0.00 -
P/EPS 52.45 43.98 43.79 48.66 50.69 44.97 0.00 -
EY 1.91 2.27 2.28 2.06 1.97 2.22 0.00 -
DY 1.34 1.66 1.65 1.46 1.79 1.89 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