[GASMSIA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.34%
YoY- -28.02%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 583,702 593,837 535,443 551,951 542,448 524,314 506,581 9.89%
PBT 59,129 59,484 51,521 59,527 54,338 54,120 46,070 18.08%
Tax -12,960 -14,521 -11,377 -14,048 -12,361 -13,287 -11,530 8.09%
NP 46,169 44,963 40,144 45,479 41,977 40,833 34,540 21.32%
-
NP to SH 46,169 44,963 40,144 45,479 41,977 40,833 34,540 21.32%
-
Tax Rate 21.92% 24.41% 22.08% 23.60% 22.75% 24.55% 25.03% -
Total Cost 537,533 548,874 495,299 506,472 500,471 483,481 472,041 9.03%
-
Net Worth 963,898 994,843 1,048,514 1,008,453 962,871 985,213 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 77,040 - 98,739 - 64,200 - -
Div Payout % - 171.34% - 217.11% - 157.23% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 963,898 994,843 1,048,514 1,008,453 962,871 985,213 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 642 15700.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.91% 7.57% 7.50% 8.24% 7.74% 7.79% 6.82% -
ROE 4.79% 4.52% 3.83% 4.51% 4.36% 4.14% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.46 46.25 41.70 42.99 42.25 40.83 78,905.84 -99.30%
EPS 3.60 3.50 3.13 3.54 3.27 3.18 5,380.00 -99.23%
DPS 0.00 6.00 0.00 7.69 0.00 5.00 0.00 -
NAPS 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.46 46.25 41.70 42.99 42.25 40.83 39.45 9.90%
EPS 3.60 3.50 3.13 3.54 3.27 3.18 2.69 21.41%
DPS 0.00 6.00 0.00 7.69 0.00 5.00 0.00 -
NAPS 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 3.53 3.25 2.88 2.57 2.63 2.57 0.00 -
P/RPS 7.77 7.03 6.91 5.98 6.23 6.29 0.00 -
P/EPS 98.17 92.81 92.12 72.56 80.45 80.81 0.00 -
EY 1.02 1.08 1.09 1.38 1.24 1.24 0.00 -
DY 0.00 1.85 0.00 2.99 0.00 1.95 0.00 -
P/NAPS 4.70 4.19 3.53 3.27 3.51 3.35 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 01/08/13 15/05/13 19/02/13 07/11/12 08/08/12 07/06/12 -
Price 3.89 3.36 3.22 2.62 2.62 2.64 0.00 -
P/RPS 8.56 7.27 7.72 6.09 6.20 6.47 0.00 -
P/EPS 108.18 95.95 102.99 73.97 80.14 83.02 0.00 -
EY 0.92 1.04 0.97 1.35 1.25 1.20 0.00 -
DY 0.00 1.79 0.00 2.94 0.00 1.89 0.00 -
P/NAPS 5.18 4.34 3.94 3.34 3.49 3.44 0.00 -

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