[GASMSIA] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 54.24%
YoY- -33.54%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,494,716 3,877,734 3,002,966 2,452,090 1,992,962 1,712,982 1,573,343 19.10%
PBT 172,879 151,694 145,043 125,952 188,807 170,134 154,528 1.88%
Tax -43,565 -34,484 -31,791 -30,139 -44,518 -38,858 -37,178 2.67%
NP 129,314 117,210 113,252 95,813 144,289 131,276 117,350 1.63%
-
NP to SH 129,314 117,658 113,552 95,891 144,289 131,276 117,350 1.63%
-
Tax Rate 25.20% 22.73% 21.92% 23.93% 23.58% 22.84% 24.06% -
Total Cost 4,365,402 3,760,524 2,889,714 2,356,277 1,848,673 1,581,706 1,455,993 20.07%
-
Net Worth 973,015 972,501 966,852 960,432 989,707 963,898 962,871 0.17%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 57,780 51,360 51,360 44,940 64,200 77,040 64,200 -1.73%
Div Payout % 44.68% 43.65% 45.23% 46.87% 44.49% 58.69% 54.71% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 973,015 972,501 966,852 960,432 989,707 963,898 962,871 0.17%
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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.88% 3.02% 3.77% 3.91% 7.24% 7.66% 7.46% -
ROE 13.29% 12.10% 11.74% 9.98% 14.58% 13.62% 12.19% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 350.06 302.00 233.88 190.97 155.22 133.41 122.53 19.11%
EPS 10.07 9.16 8.84 7.47 11.24 10.22 9.14 1.62%
DPS 4.50 4.00 4.00 3.50 5.00 6.00 5.00 -1.73%
NAPS 0.7578 0.7574 0.753 0.748 0.7708 0.7507 0.7499 0.17%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 350.06 302.00 233.88 190.97 155.22 133.41 122.53 19.11%
EPS 10.07 9.16 8.84 7.47 11.24 10.22 9.14 1.62%
DPS 4.50 4.00 4.00 3.50 5.00 6.00 5.00 -1.73%
NAPS 0.7578 0.7574 0.753 0.748 0.7708 0.7507 0.7499 0.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.89 2.86 2.57 2.48 3.50 3.53 2.63 -
P/RPS 0.83 0.95 1.10 1.30 2.25 2.65 2.15 -14.66%
P/EPS 28.70 31.21 29.06 33.21 31.15 34.53 28.78 -0.04%
EY 3.48 3.20 3.44 3.01 3.21 2.90 3.48 0.00%
DY 1.56 1.40 1.56 1.41 1.43 1.70 1.90 -3.23%
P/NAPS 3.81 3.78 3.41 3.32 4.54 4.70 3.51 1.37%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 09/11/17 17/11/16 26/11/15 12/11/14 28/11/13 07/11/12 -
Price 2.83 2.76 2.57 2.26 3.50 3.89 2.62 -
P/RPS 0.81 0.91 1.10 1.18 2.25 2.92 2.14 -14.94%
P/EPS 28.10 30.12 29.06 30.26 31.15 38.05 28.67 -0.33%
EY 3.56 3.32 3.44 3.30 3.21 2.63 3.49 0.33%
DY 1.59 1.45 1.56 1.55 1.43 1.54 1.91 -3.00%
P/NAPS 3.73 3.64 3.41 3.02 4.54 5.18 3.49 1.11%

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