[GASMSIA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.35%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,317,219 1,712,982 1,129,280 535,443 2,125,294 1,573,343 1,030,895 71.34%
PBT 220,877 170,134 111,005 51,521 214,054 154,528 100,190 69.14%
Tax -49,441 -38,858 -25,898 -11,377 -51,226 -37,178 -24,817 58.12%
NP 171,436 131,276 85,107 40,144 162,828 117,350 75,373 72.69%
-
NP to SH 171,436 131,276 85,107 40,144 162,828 117,350 75,373 72.69%
-
Tax Rate 22.38% 22.84% 23.33% 22.08% 23.93% 24.06% 24.77% -
Total Cost 2,145,783 1,581,706 1,044,173 495,299 1,962,466 1,455,993 955,522 71.23%
-
Net Worth 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 985,213 1.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 171,542 77,040 77,040 - 162,939 64,200 64,200 92.21%
Div Payout % 100.06% 58.69% 90.52% - 100.07% 54.71% 85.18% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 985,213 1.26%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.40% 7.66% 7.54% 7.50% 7.66% 7.46% 7.31% -
ROE 17.07% 13.62% 8.55% 3.83% 16.15% 12.19% 7.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 180.47 133.41 87.95 41.70 165.52 122.53 80.29 71.33%
EPS 13.35 10.22 6.63 3.13 12.68 9.14 5.87 72.68%
DPS 13.36 6.00 6.00 0.00 12.69 5.00 5.00 92.21%
NAPS 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 1.26%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 180.47 133.41 87.95 41.70 165.52 122.53 80.29 71.33%
EPS 13.35 10.22 6.63 3.13 12.68 9.14 5.87 72.68%
DPS 13.36 6.00 6.00 0.00 12.69 5.00 5.00 92.21%
NAPS 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 1.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.87 3.53 3.25 2.88 2.57 2.63 2.57 -
P/RPS 2.14 2.65 3.70 6.91 1.55 2.15 3.20 -23.47%
P/EPS 28.99 34.53 49.03 92.12 20.27 28.78 43.78 -23.97%
EY 3.45 2.90 2.04 1.09 4.93 3.48 2.28 31.70%
DY 3.45 1.70 1.85 0.00 4.94 1.90 1.95 46.12%
P/NAPS 4.95 4.70 4.19 3.53 3.27 3.51 3.35 29.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 07/11/12 08/08/12 -
Price 3.62 3.89 3.36 3.22 2.62 2.62 2.64 -
P/RPS 2.01 2.92 3.82 7.72 1.58 2.14 3.29 -27.93%
P/EPS 27.11 38.05 50.69 102.99 20.66 28.67 44.97 -28.57%
EY 3.69 2.63 1.97 0.97 4.84 3.49 2.22 40.18%
DY 3.69 1.54 1.79 0.00 4.84 1.91 1.89 56.02%
P/NAPS 4.63 5.18 4.34 3.94 3.34 3.49 3.44 21.83%

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