[GASMSIA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 117.54%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 761,583 2,773,462 1,992,962 1,258,559 580,570 2,317,219 1,712,982 -41.77%
PBT 37,837 213,121 188,807 119,429 56,119 220,877 170,134 -63.32%
Tax -9,365 -45,493 -44,518 -28,916 -14,512 -49,441 -38,858 -61.30%
NP 28,472 167,628 144,289 90,513 41,607 171,436 131,276 -63.93%
-
NP to SH 28,490 167,632 144,289 90,513 41,607 171,436 131,276 -63.91%
-
Tax Rate 24.75% 21.35% 23.58% 24.21% 25.86% 22.38% 22.84% -
Total Cost 733,111 2,605,834 1,848,673 1,168,046 538,963 2,145,783 1,581,706 -40.13%
-
Net Worth 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 1.80%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 115,560 64,200 64,200 - 171,542 77,040 -
Div Payout % - 68.94% 44.49% 70.93% - 100.06% 58.69% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 1.80%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.74% 6.04% 7.24% 7.19% 7.17% 7.40% 7.66% -
ROE 2.88% 16.55% 14.58% 9.05% 4.13% 17.07% 13.62% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 59.31 216.00 155.22 98.02 45.22 180.47 133.41 -41.77%
EPS 2.22 13.06 11.24 7.05 3.24 13.35 10.22 -63.89%
DPS 0.00 9.00 5.00 5.00 0.00 13.36 6.00 -
NAPS 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 1.80%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 59.31 216.00 155.22 98.02 45.22 180.47 133.41 -41.77%
EPS 2.22 13.06 11.24 7.05 3.24 13.35 10.22 -63.89%
DPS 0.00 9.00 5.00 5.00 0.00 13.36 6.00 -
NAPS 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 1.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.59 3.22 3.50 3.64 3.72 3.87 3.53 -
P/RPS 4.37 1.49 2.25 3.71 8.23 2.14 2.65 39.62%
P/EPS 116.73 24.66 31.15 51.64 114.80 28.99 34.53 125.41%
EY 0.86 4.05 3.21 1.94 0.87 3.45 2.90 -55.56%
DY 0.00 2.80 1.43 1.37 0.00 3.45 1.70 -
P/NAPS 3.36 4.08 4.54 4.67 4.74 4.95 4.70 -20.06%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 12/02/15 12/11/14 20/08/14 15/05/14 13/02/14 28/11/13 -
Price 2.62 3.14 3.50 3.43 3.60 3.62 3.89 -
P/RPS 4.42 1.45 2.25 3.50 7.96 2.01 2.92 31.86%
P/EPS 118.08 24.05 31.15 48.66 111.10 27.11 38.05 112.90%
EY 0.85 4.16 3.21 2.06 0.90 3.69 2.63 -52.93%
DY 0.00 2.87 1.43 1.46 0.00 3.69 1.54 -
P/NAPS 3.40 3.98 4.54 4.40 4.59 4.63 5.18 -24.49%

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