[GASMSIA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.0%
YoY- 12.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,322,280 2,317,219 2,283,976 2,258,560 2,141,772 2,125,294 2,097,790 7.01%
PBT 224,476 220,877 226,845 222,010 206,084 214,054 206,037 5.88%
Tax -58,048 -49,441 -51,810 -51,796 -45,508 -51,226 -49,570 11.11%
NP 166,428 171,436 175,034 170,214 160,576 162,828 156,466 4.20%
-
NP to SH 166,428 171,436 175,034 170,214 160,576 162,828 156,466 4.20%
-
Tax Rate 25.86% 22.38% 22.84% 23.33% 22.08% 23.93% 24.06% -
Total Cost 2,155,852 2,145,783 2,108,941 2,088,346 1,981,196 1,962,466 1,941,324 7.24%
-
Net Worth 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 3.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 171,542 102,720 154,080 - 162,939 85,599 -
Div Payout % - 100.06% 58.69% 90.52% - 100.07% 54.71% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 3.04%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.17% 7.40% 7.66% 7.54% 7.50% 7.66% 7.46% -
ROE 16.52% 17.07% 18.16% 17.11% 15.31% 16.15% 16.25% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 180.86 180.47 177.88 175.90 166.80 165.52 163.38 7.01%
EPS 12.96 13.35 13.63 13.26 12.52 12.68 12.19 4.17%
DPS 0.00 13.36 8.00 12.00 0.00 12.69 6.67 -
NAPS 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 3.04%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 180.86 180.47 177.88 175.90 166.80 165.52 163.38 7.01%
EPS 12.96 13.35 13.63 13.26 12.52 12.68 12.19 4.17%
DPS 0.00 13.36 8.00 12.00 0.00 12.69 6.67 -
NAPS 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 3.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.72 3.87 3.53 3.25 2.88 2.57 2.63 -
P/RPS 2.06 2.14 1.98 1.85 1.73 1.55 1.61 17.87%
P/EPS 28.70 28.99 25.89 24.52 23.03 20.27 21.58 20.95%
EY 3.48 3.45 3.86 4.08 4.34 4.93 4.63 -17.34%
DY 0.00 3.45 2.27 3.69 0.00 4.94 2.53 -
P/NAPS 4.74 4.95 4.70 4.19 3.53 3.27 3.51 22.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 07/11/12 -
Price 3.60 3.62 3.89 3.36 3.22 2.62 2.62 -
P/RPS 1.99 2.01 2.19 1.91 1.93 1.58 1.60 15.66%
P/EPS 27.77 27.11 28.54 25.35 25.75 20.66 21.50 18.62%
EY 3.60 3.69 3.50 3.95 3.88 4.84 4.65 -15.69%
DY 0.00 3.69 2.06 3.57 0.00 4.84 2.54 -
P/NAPS 4.59 4.63 5.18 4.34 3.94 3.34 3.49 20.05%

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