[GASMSIA] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 30.59%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,052,969 3,619,769 2,773,462 2,317,219 2,125,294 2,000,170 15.15%
PBT 212,845 143,560 213,121 220,877 214,054 294,730 -6.29%
Tax -48,425 -37,505 -45,493 -49,441 -51,226 -65,576 -5.87%
NP 164,420 106,055 167,628 171,436 162,828 229,154 -6.41%
-
NP to SH 165,137 106,162 167,632 171,436 162,828 229,154 -6.33%
-
Tax Rate 22.75% 26.12% 21.35% 22.38% 23.93% 22.25% -
Total Cost 3,888,549 3,513,714 2,605,834 2,145,783 1,962,466 1,771,016 17.01%
-
Net Worth 1,020,137 970,703 1,012,947 1,004,088 1,008,453 1,009,304 0.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 102,720 106,186 115,560 171,542 162,939 206,174 -12.99%
Div Payout % 62.20% 100.02% 68.94% 100.06% 100.07% 89.97% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,020,137 970,703 1,012,947 1,004,088 1,008,453 1,009,304 0.21%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,283,775 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.06% 2.93% 6.04% 7.40% 7.66% 11.46% -
ROE 16.19% 10.94% 16.55% 17.07% 16.15% 22.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 315.65 281.91 216.00 180.47 165.52 155.80 15.14%
EPS 12.86 8.27 13.06 13.35 12.68 17.85 -6.34%
DPS 8.00 8.27 9.00 13.36 12.69 16.06 -12.99%
NAPS 0.7945 0.756 0.7889 0.782 0.7854 0.7862 0.21%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 315.52 281.80 215.91 180.40 165.45 155.71 15.15%
EPS 12.86 8.26 13.05 13.35 12.68 17.84 -6.33%
DPS 8.00 8.27 9.00 13.35 12.68 16.05 -12.98%
NAPS 0.7942 0.7557 0.7886 0.7817 0.7851 0.7857 0.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 2.47 2.40 3.22 3.87 2.57 0.00 -
P/RPS 0.78 0.85 1.49 2.14 1.55 0.00 -
P/EPS 19.21 29.03 24.66 28.99 20.27 0.00 -
EY 5.21 3.45 4.05 3.45 4.93 0.00 -
DY 3.24 3.45 2.80 3.45 4.94 0.00 -
P/NAPS 3.11 3.17 4.08 4.95 3.27 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 15/02/17 23/02/16 12/02/15 13/02/14 19/02/13 - -
Price 2.76 2.47 3.14 3.62 2.62 0.00 -
P/RPS 0.87 0.88 1.45 2.01 1.58 0.00 -
P/EPS 21.46 29.87 24.05 27.11 20.66 0.00 -
EY 4.66 3.35 4.16 3.69 4.84 0.00 -
DY 2.90 3.35 2.87 3.69 4.84 0.00 -
P/NAPS 3.47 3.27 3.98 4.63 3.34 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