[GASMSIA] QoQ Annualized 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- -2.06%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,657,282 2,517,118 2,322,280 2,317,219 2,283,976 2,258,560 2,141,772 15.44%
PBT 251,742 238,858 224,476 220,877 226,845 222,010 206,084 14.25%
Tax -59,357 -57,832 -58,048 -49,441 -51,810 -51,796 -45,508 19.35%
NP 192,385 181,026 166,428 171,436 175,034 170,214 160,576 12.79%
-
NP to SH 192,385 181,026 166,428 171,436 175,034 170,214 160,576 12.79%
-
Tax Rate 23.58% 24.21% 25.86% 22.38% 22.84% 23.33% 22.08% -
Total Cost 2,464,897 2,336,092 2,155,852 2,145,783 2,108,941 2,088,346 1,981,196 15.66%
-
Net Worth 989,707 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 -3.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 85,599 128,400 - 171,542 102,720 154,080 - -
Div Payout % 44.49% 70.93% - 100.06% 58.69% 90.52% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 989,707 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 -3.77%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.24% 7.19% 7.17% 7.40% 7.66% 7.54% 7.50% -
ROE 19.44% 18.10% 16.52% 17.07% 18.16% 17.11% 15.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 206.95 196.04 180.86 180.47 177.88 175.90 166.80 15.44%
EPS 14.99 14.10 12.96 13.35 13.63 13.26 12.52 12.74%
DPS 6.67 10.00 0.00 13.36 8.00 12.00 0.00 -
NAPS 0.7708 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 -3.77%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 206.95 196.04 180.86 180.47 177.88 175.90 166.80 15.44%
EPS 14.99 14.10 12.96 13.35 13.63 13.26 12.52 12.74%
DPS 6.67 10.00 0.00 13.36 8.00 12.00 0.00 -
NAPS 0.7708 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 -3.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.50 3.64 3.72 3.87 3.53 3.25 2.88 -
P/RPS 1.69 1.86 2.06 2.14 1.98 1.85 1.73 -1.54%
P/EPS 23.36 25.82 28.70 28.99 25.89 24.52 23.03 0.95%
EY 4.28 3.87 3.48 3.45 3.86 4.08 4.34 -0.92%
DY 1.90 2.75 0.00 3.45 2.27 3.69 0.00 -
P/NAPS 4.54 4.67 4.74 4.95 4.70 4.19 3.53 18.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 20/08/14 15/05/14 13/02/14 28/11/13 01/08/13 15/05/13 -
Price 3.50 3.43 3.60 3.62 3.89 3.36 3.22 -
P/RPS 1.69 1.75 1.99 2.01 2.19 1.91 1.93 -8.46%
P/EPS 23.36 24.33 27.77 27.11 28.54 25.35 25.75 -6.28%
EY 4.28 4.11 3.60 3.69 3.50 3.95 3.88 6.75%
DY 1.90 2.92 0.00 3.69 2.06 3.57 0.00 -
P/NAPS 4.54 4.40 4.59 4.63 5.18 4.34 3.94 9.90%

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