[GASMSIA] YoY 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- -13.02%
YoY- -11.7%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,050,003 1,167,078 780,500 604,237 551,951 531,814 14.55%
PBT 67,802 17,608 24,314 50,743 59,527 72,899 -1.43%
Tax -16,634 -7,366 -975 -10,583 -14,048 -9,716 11.33%
NP 51,168 10,242 23,339 40,160 45,479 63,183 -4.12%
-
NP to SH 51,585 10,271 23,343 40,160 45,479 63,183 -3.97%
-
Tax Rate 24.53% 41.83% 4.01% 20.86% 23.60% 13.33% -
Total Cost 998,835 1,156,836 757,161 564,077 506,472 468,631 16.32%
-
Net Worth 1,020,137 970,703 1,012,947 1,004,088 1,008,453 1,009,643 0.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 51,360 61,246 51,360 94,502 98,739 99,654 -12.40%
Div Payout % 99.56% 596.31% 220.02% 235.31% 217.11% 157.72% -
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 1,009,643 0.20%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,207 -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 4.87% 0.88% 2.99% 6.65% 8.24% 11.88% -
ROE 5.06% 1.06% 2.30% 4.00% 4.51% 6.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 81.78 90.89 60.79 47.06 42.99 41.41 14.56%
EPS 4.02 0.80 1.82 3.13 3.54 4.92 -3.95%
DPS 4.00 4.77 4.00 7.36 7.69 7.76 -12.40%
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 81.78 90.89 60.79 47.06 42.99 41.42 14.55%
EPS 4.02 0.80 1.82 3.13 3.54 4.92 -3.95%
DPS 4.00 4.77 4.00 7.36 7.69 7.76 -12.40%
NAPS 0.7945 0.756 0.7889 0.782 0.7854 0.7863 0.20%
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 3.02 2.64 5.30 8.22 5.98 0.00 -
P/EPS 61.48 300.03 177.12 123.73 72.56 0.00 -
EY 1.63 0.33 0.56 0.81 1.38 0.00 -
DY 1.62 1.99 1.24 1.90 2.99 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 3.38 2.72 5.17 7.69 6.09 0.00 -
P/EPS 68.70 308.78 172.72 115.74 73.97 0.00 -
EY 1.46 0.32 0.58 0.86 1.35 0.00 -
DY 1.45 1.93 1.27 2.03 2.94 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