[GASMSIA] QoQ Cumulative Quarter 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- 118.21%
YoY- -31.31%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 961,260 3,619,769 2,452,090 1,556,594 761,583 2,773,462 1,992,962 -38.46%
PBT 39,673 143,560 125,952 81,406 37,837 213,121 188,807 -64.62%
Tax -8,342 -37,505 -30,139 -19,281 -9,365 -45,493 -44,518 -67.22%
NP 31,331 106,055 95,813 62,125 28,472 167,628 144,289 -63.83%
-
NP to SH 31,379 106,162 95,891 62,169 28,490 167,632 144,289 -63.80%
-
Tax Rate 21.03% 26.12% 23.93% 23.68% 24.75% 21.35% 23.58% -
Total Cost 929,929 3,513,714 2,356,277 1,494,469 733,111 2,605,834 1,848,673 -36.72%
-
Net Worth 996,897 970,703 960,432 971,602 990,092 1,012,947 989,707 0.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 106,186 44,940 44,940 - 115,560 64,200 -
Div Payout % - 100.02% 46.87% 72.29% - 68.94% 44.49% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 996,897 970,703 960,432 971,602 990,092 1,012,947 989,707 0.48%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.26% 2.93% 3.91% 3.99% 3.74% 6.04% 7.24% -
ROE 3.15% 10.94% 9.98% 6.40% 2.88% 16.55% 14.58% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.86 281.91 190.97 121.23 59.31 216.00 155.22 -38.47%
EPS 2.44 8.27 7.47 4.84 2.22 13.06 11.24 -63.84%
DPS 0.00 8.27 3.50 3.50 0.00 9.00 5.00 -
NAPS 0.7764 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.48%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.86 281.91 190.97 121.23 59.31 216.00 155.22 -38.47%
EPS 2.44 8.27 7.47 4.84 2.22 13.06 11.24 -63.84%
DPS 0.00 8.27 3.50 3.50 0.00 9.00 5.00 -
NAPS 0.7764 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.39 2.40 2.48 2.51 2.59 3.22 3.50 -
P/RPS 3.19 0.85 1.30 2.07 4.37 1.49 2.25 26.17%
P/EPS 97.80 29.03 33.21 51.84 116.73 24.66 31.15 114.26%
EY 1.02 3.45 3.01 1.93 0.86 4.05 3.21 -53.40%
DY 0.00 3.45 1.41 1.39 0.00 2.80 1.43 -
P/NAPS 3.08 3.17 3.32 3.32 3.36 4.08 4.54 -22.77%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 11/05/16 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 12/11/14 -
Price 2.30 2.47 2.26 2.12 2.62 3.14 3.50 -
P/RPS 3.07 0.88 1.18 1.75 4.42 1.45 2.25 22.99%
P/EPS 94.11 29.87 30.26 43.79 118.08 24.05 31.15 108.84%
EY 1.06 3.35 3.30 2.28 0.85 4.16 3.21 -52.19%
DY 0.00 3.35 1.55 1.65 0.00 2.87 1.43 -
P/NAPS 2.96 3.27 3.02 2.80 3.40 3.98 4.54 -24.79%

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