[GASMSIA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.96%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 795,011 761,583 780,500 734,403 677,989 580,570 604,237 20.13%
PBT 43,569 37,837 24,314 69,378 63,310 56,119 50,743 -9.68%
Tax -9,916 -9,365 -975 -15,602 -14,404 -14,512 -10,583 -4.25%
NP 33,653 28,472 23,339 53,776 48,906 41,607 40,160 -11.14%
-
NP to SH 33,679 28,490 23,343 53,776 48,906 41,607 40,160 -11.09%
-
Tax Rate 22.76% 24.75% 4.01% 22.49% 22.75% 25.86% 20.86% -
Total Cost 761,358 733,111 757,161 680,627 629,083 538,963 564,077 22.20%
-
Net Worth 971,602 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 -2.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 44,940 - 51,360 - 64,200 - 94,502 -39.15%
Div Payout % 133.44% - 220.02% - 131.27% - 235.31% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 971,602 990,092 1,012,947 989,707 1,000,107 1,007,169 1,004,088 -2.17%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.23% 3.74% 2.99% 7.32% 7.21% 7.17% 6.65% -
ROE 3.47% 2.88% 2.30% 5.43% 4.89% 4.13% 4.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.92 59.31 60.79 57.20 52.80 45.22 47.06 20.13%
EPS 2.62 2.22 1.82 4.19 3.81 3.24 3.13 -11.21%
DPS 3.50 0.00 4.00 0.00 5.00 0.00 7.36 -39.15%
NAPS 0.7567 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 -2.17%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.92 59.31 60.79 57.20 52.80 45.22 47.06 20.13%
EPS 2.62 2.22 1.82 4.19 3.81 3.24 3.13 -11.21%
DPS 3.50 0.00 4.00 0.00 5.00 0.00 7.36 -39.15%
NAPS 0.7567 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 -2.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.51 2.59 3.22 3.50 3.64 3.72 3.87 -
P/RPS 4.05 4.37 5.30 6.12 6.89 8.23 8.22 -37.69%
P/EPS 95.69 116.73 177.12 83.57 95.57 114.80 123.73 -15.78%
EY 1.05 0.86 0.56 1.20 1.05 0.87 0.81 18.94%
DY 1.39 0.00 1.24 0.00 1.37 0.00 1.90 -18.85%
P/NAPS 3.32 3.36 4.08 4.54 4.67 4.74 4.95 -23.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 07/05/15 12/02/15 12/11/14 20/08/14 15/05/14 13/02/14 -
Price 2.12 2.62 3.14 3.50 3.43 3.60 3.62 -
P/RPS 3.42 4.42 5.17 6.12 6.50 7.96 7.69 -41.82%
P/EPS 80.82 118.08 172.72 83.57 90.05 111.10 115.74 -21.34%
EY 1.24 0.85 0.58 1.20 1.11 0.90 0.86 27.71%
DY 1.65 0.00 1.27 0.00 1.46 0.00 2.03 -12.93%
P/NAPS 2.80 3.40 3.98 4.54 4.40 4.59 4.63 -28.55%

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