[GASMSIA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.68%
YoY- 9.99%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,067,918 895,496 734,403 583,702 542,448 517,115 15.59%
PBT 55,596 44,546 69,378 59,129 54,338 40,657 6.45%
Tax -12,509 -10,858 -15,602 -12,960 -12,361 -10,187 4.18%
NP 43,087 33,688 53,776 46,169 41,977 30,470 7.16%
-
NP to SH 43,198 33,722 53,776 46,169 41,977 30,470 7.22%
-
Tax Rate 22.50% 24.37% 22.49% 21.92% 22.75% 25.06% -
Total Cost 1,024,831 861,808 680,627 537,533 500,471 486,645 16.04%
-
Net Worth 966,852 960,432 989,707 963,898 962,871 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 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 1,285,654 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.03% 3.76% 7.32% 7.91% 7.74% 5.89% -
ROE 4.47% 3.51% 5.43% 4.79% 4.36% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 83.17 69.74 57.20 45.46 42.25 40.22 15.62%
EPS 3.36 2.62 4.19 3.60 3.27 2.37 7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.753 0.748 0.7708 0.7507 0.7499 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 83.17 69.74 57.20 45.46 42.25 40.27 15.59%
EPS 3.36 2.62 4.19 3.60 3.27 2.37 7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.753 0.748 0.7708 0.7507 0.7499 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 2.57 2.48 3.50 3.53 2.63 0.00 -
P/RPS 3.09 3.56 6.12 7.77 6.23 0.00 -
P/EPS 76.39 94.43 83.57 98.17 80.45 0.00 -
EY 1.31 1.06 1.20 1.02 1.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.32 4.54 4.70 3.51 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/16 26/11/15 12/11/14 28/11/13 07/11/12 - -
Price 2.57 2.26 3.50 3.89 2.62 0.00 -
P/RPS 3.09 3.24 6.12 8.56 6.20 0.00 -
P/EPS 76.39 86.05 83.57 108.18 80.14 0.00 -
EY 1.31 1.16 1.20 0.92 1.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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