[GASMSIA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.85%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,812,899 4,592,064 3,997,622 3,071,497 2,446,498 2,223,679 2,079,824 18.67%
PBT 270,239 219,818 151,601 175,098 229,301 224,870 213,746 3.98%
Tax -60,727 -52,638 -37,507 -35,858 -52,459 -52,307 -44,720 5.22%
NP 209,512 167,180 114,094 139,240 176,842 172,563 169,026 3.64%
-
NP to SH 209,723 167,984 114,346 139,284 176,842 172,563 169,026 3.65%
-
Tax Rate 22.47% 23.95% 24.74% 20.48% 22.88% 23.26% 20.92% -
Total Cost 5,603,387 4,424,884 3,883,528 2,932,257 2,269,656 2,051,116 1,910,798 19.62%
-
Net Worth 989,322 979,306 974,170 972,706 1,000,107 994,843 985,213 0.06%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 109,140 102,720 112,606 96,351 158,702 175,779 163,854 -6.54%
Div Payout % 52.04% 61.15% 98.48% 69.18% 89.74% 101.86% 96.94% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 989,322 979,306 974,170 972,706 1,000,107 994,843 985,213 0.06%
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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.60% 3.64% 2.85% 4.53% 7.23% 7.76% 8.13% -
ROE 21.20% 17.15% 11.74% 14.32% 17.68% 17.35% 17.16% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 452.72 357.64 311.34 238.94 190.54 173.18 161.98 18.67%
EPS 16.33 13.08 8.91 10.84 13.77 13.44 13.16 3.66%
DPS 8.50 8.00 8.77 7.50 12.36 13.69 12.76 -6.54%
NAPS 0.7705 0.7627 0.7587 0.7567 0.7789 0.7748 0.7673 0.06%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 452.72 357.64 311.34 239.21 190.54 173.18 161.98 18.67%
EPS 16.33 13.08 8.91 10.85 13.77 13.44 13.16 3.66%
DPS 8.50 8.00 8.77 7.50 12.36 13.69 12.76 -6.54%
NAPS 0.7705 0.7627 0.7587 0.7576 0.7789 0.7748 0.7673 0.06%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.87 3.00 2.38 2.51 3.64 3.25 2.57 -
P/RPS 0.63 0.84 0.76 1.05 1.91 1.88 1.59 -14.29%
P/EPS 17.57 22.93 26.73 23.16 26.43 24.18 19.52 -1.73%
EY 5.69 4.36 3.74 4.32 3.78 4.14 5.12 1.77%
DY 2.96 2.67 3.68 2.99 3.40 4.21 4.97 -8.27%
P/NAPS 3.72 3.93 3.14 3.32 4.67 4.19 3.35 1.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 08/08/18 10/08/17 11/08/16 13/08/15 20/08/14 01/08/13 - -
Price 2.93 2.99 2.41 2.12 3.43 3.36 0.00 -
P/RPS 0.65 0.84 0.77 0.89 1.80 1.94 0.00 -
P/EPS 17.94 22.85 27.06 19.57 24.90 25.00 0.00 -
EY 5.57 4.38 3.70 5.11 4.02 4.00 0.00 -
DY 2.90 2.68 3.64 3.54 3.60 4.07 0.00 -
P/NAPS 3.80 3.92 3.18 2.80 4.40 4.34 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