[GASMSIA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,232,590 2,597,199 2,264,933 2,105,157 15.36%
PBT 150,266 239,550 229,661 227,427 -12.90%
Tax -31,114 -55,101 -52,906 -46,894 -12.78%
NP 119,152 184,449 176,755 180,533 -12.93%
-
NP to SH 119,230 184,449 176,755 180,533 -12.91%
-
Tax Rate 20.71% 23.00% 23.04% 20.62% -
Total Cost 3,113,438 2,412,750 2,088,178 1,924,624 17.39%
-
Net Worth 962,750 989,707 963,898 962,871 -0.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 96,351 158,702 175,779 163,854 -16.22%
Div Payout % 80.81% 86.04% 99.45% 90.76% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 962,750 989,707 963,898 962,871 -0.00%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.69% 7.10% 7.80% 8.58% -
ROE 12.38% 18.64% 18.34% 18.75% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 251.15 202.27 176.40 163.95 15.27%
EPS 9.26 14.37 13.77 14.06 -12.99%
DPS 7.50 12.36 13.69 12.76 -16.23%
NAPS 0.748 0.7708 0.7507 0.7499 -0.08%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 251.76 202.27 176.40 163.95 15.36%
EPS 9.29 14.37 13.77 14.06 -12.90%
DPS 7.50 12.36 13.69 12.76 -16.23%
NAPS 0.7498 0.7708 0.7507 0.7499 -0.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.48 3.50 3.53 2.63 -
P/RPS 0.99 1.73 2.00 1.60 -14.78%
P/EPS 26.77 24.36 25.64 18.71 12.68%
EY 3.74 4.10 3.90 5.35 -11.24%
DY 3.02 3.53 3.88 4.85 -14.60%
P/NAPS 3.32 4.54 4.70 3.51 -1.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/15 12/11/14 28/11/13 - -
Price 2.26 3.50 3.89 0.00 -
P/RPS 0.90 1.73 2.21 0.00 -
P/EPS 24.40 24.36 28.26 0.00 -
EY 4.10 4.10 3.54 0.00 -
DY 3.32 3.53 3.52 0.00 -
P/NAPS 3.02 4.54 5.18 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