[GASMSIA] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 22.05%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,435,249 1,185,710 961,260 761,583 580,570 535,443 506,581 18.94%
PBT 54,778 43,855 39,673 37,837 56,119 51,521 46,070 2.92%
Tax -14,566 -11,525 -8,342 -9,365 -14,512 -11,377 -11,530 3.97%
NP 40,212 32,330 31,331 28,472 41,607 40,144 34,540 2.56%
-
NP to SH 40,212 32,427 31,379 28,490 41,607 40,144 34,540 2.56%
-
Tax Rate 26.59% 26.28% 21.03% 24.75% 25.86% 22.08% 25.03% -
Total Cost 1,395,037 1,153,380 929,929 733,111 538,963 495,299 472,041 19.78%
-
Net Worth 1,006,142 0 996,897 990,092 1,007,169 1,048,514 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,006,142 0 996,897 990,092 1,007,169 1,048,514 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 642 254.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.80% 2.73% 3.26% 3.74% 7.17% 7.50% 6.82% -
ROE 4.00% 0.00% 3.15% 2.88% 4.13% 3.83% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 111.78 92.35 74.86 59.31 45.22 41.70 78,905.84 -66.47%
EPS 3.13 2.53 2.44 2.22 3.24 3.13 5,380.00 -71.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7836 0.00 0.7764 0.7711 0.7844 0.8166 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 111.78 92.35 74.86 59.31 45.22 41.70 39.45 18.94%
EPS 3.13 2.53 2.44 2.22 3.24 3.13 2.69 2.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7836 0.00 0.7764 0.7711 0.7844 0.8166 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 2.82 3.00 2.39 2.59 3.72 2.88 0.00 -
P/RPS 2.52 3.25 3.19 4.37 8.23 6.91 0.00 -
P/EPS 90.04 118.79 97.80 116.73 114.80 92.12 0.00 -
EY 1.11 0.84 1.02 0.86 0.87 1.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 0.00 3.08 3.36 4.74 3.53 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 09/05/17 11/05/16 07/05/15 15/05/14 15/05/13 07/06/12 -
Price 2.76 3.10 2.30 2.62 3.60 3.22 0.00 -
P/RPS 2.47 3.36 3.07 4.42 7.96 7.72 0.00 -
P/EPS 88.13 122.75 94.11 118.08 111.10 102.99 0.00 -
EY 1.13 0.81 1.06 0.85 0.90 0.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 0.00 2.96 3.40 4.59 3.94 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