[GASMSIA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.68%
YoY- 9.99%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 677,989 580,570 604,237 583,702 593,837 535,443 551,951 14.73%
PBT 63,310 56,119 50,743 59,129 59,484 51,521 59,527 4.20%
Tax -14,404 -14,512 -10,583 -12,960 -14,521 -11,377 -14,048 1.68%
NP 48,906 41,607 40,160 46,169 44,963 40,144 45,479 4.97%
-
NP to SH 48,906 41,607 40,160 46,169 44,963 40,144 45,479 4.97%
-
Tax Rate 22.75% 25.86% 20.86% 21.92% 24.41% 22.08% 23.60% -
Total Cost 629,083 538,963 564,077 537,533 548,874 495,299 506,472 15.59%
-
Net Worth 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 -0.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 64,200 - 94,502 - 77,040 - 98,739 -25.00%
Div Payout % 131.27% - 235.31% - 171.34% - 217.11% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,000,107 1,007,169 1,004,088 963,898 994,843 1,048,514 1,008,453 -0.55%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.21% 7.17% 6.65% 7.91% 7.57% 7.50% 8.24% -
ROE 4.89% 4.13% 4.00% 4.79% 4.52% 3.83% 4.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.80 45.22 47.06 45.46 46.25 41.70 42.99 14.72%
EPS 3.81 3.24 3.13 3.60 3.50 3.13 3.54 5.03%
DPS 5.00 0.00 7.36 0.00 6.00 0.00 7.69 -25.00%
NAPS 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 -0.55%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.80 45.22 47.06 45.46 46.25 41.70 42.99 14.72%
EPS 3.81 3.24 3.13 3.60 3.50 3.13 3.54 5.03%
DPS 5.00 0.00 7.36 0.00 6.00 0.00 7.69 -25.00%
NAPS 0.7789 0.7844 0.782 0.7507 0.7748 0.8166 0.7854 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.64 3.72 3.87 3.53 3.25 2.88 2.57 -
P/RPS 6.89 8.23 8.22 7.77 7.03 6.91 5.98 9.93%
P/EPS 95.57 114.80 123.73 98.17 92.81 92.12 72.56 20.21%
EY 1.05 0.87 0.81 1.02 1.08 1.09 1.38 -16.69%
DY 1.37 0.00 1.90 0.00 1.85 0.00 2.99 -40.65%
P/NAPS 4.67 4.74 4.95 4.70 4.19 3.53 3.27 26.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 15/05/14 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 -
Price 3.43 3.60 3.62 3.89 3.36 3.22 2.62 -
P/RPS 6.50 7.96 7.69 8.56 7.27 7.72 6.09 4.45%
P/EPS 90.05 111.10 115.74 108.18 95.95 102.99 73.97 14.05%
EY 1.11 0.90 0.86 0.92 1.04 0.97 1.35 -12.26%
DY 1.46 0.00 2.03 0.00 1.79 0.00 2.94 -37.37%
P/NAPS 4.40 4.59 4.63 5.18 4.34 3.94 3.34 20.23%

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