[GASMSIA] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -69.54%
YoY- -56.0%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,067,918 973,788 961,260 1,167,078 895,496 795,011 761,583 25.20%
PBT 55,596 49,774 39,673 17,608 44,546 43,569 37,837 29.15%
Tax -12,509 -10,941 -8,342 -7,366 -10,858 -9,916 -9,365 21.22%
NP 43,087 38,833 31,331 10,242 33,688 33,653 28,472 31.71%
-
NP to SH 43,198 38,974 31,379 10,271 33,722 33,679 28,490 31.88%
-
Tax Rate 22.50% 21.98% 21.03% 41.83% 24.37% 22.76% 24.75% -
Total Cost 1,024,831 934,955 929,929 1,156,836 861,808 761,358 733,111 24.94%
-
Net Worth 966,852 974,170 996,897 970,703 960,432 971,602 990,092 -1.56%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 51,360 - 61,246 - 44,940 - -
Div Payout % - 131.78% - 596.31% - 133.44% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 966,852 974,170 996,897 970,703 960,432 971,602 990,092 -1.56%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.03% 3.99% 3.26% 0.88% 3.76% 4.23% 3.74% -
ROE 4.47% 4.00% 3.15% 1.06% 3.51% 3.47% 2.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.17 75.84 74.86 90.89 69.74 61.92 59.31 25.20%
EPS 3.36 3.04 2.44 0.80 2.62 2.62 2.22 31.72%
DPS 0.00 4.00 0.00 4.77 0.00 3.50 0.00 -
NAPS 0.753 0.7587 0.7764 0.756 0.748 0.7567 0.7711 -1.56%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.17 75.84 74.86 90.89 69.74 61.92 59.31 25.20%
EPS 3.36 3.04 2.44 0.80 2.62 2.62 2.22 31.72%
DPS 0.00 4.00 0.00 4.77 0.00 3.50 0.00 -
NAPS 0.753 0.7587 0.7764 0.756 0.748 0.7567 0.7711 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.57 2.38 2.39 2.40 2.48 2.51 2.59 -
P/RPS 3.09 3.14 3.19 2.64 3.56 4.05 4.37 -20.58%
P/EPS 76.39 78.41 97.80 300.03 94.43 95.69 116.73 -24.56%
EY 1.31 1.28 1.02 0.33 1.06 1.05 0.86 32.28%
DY 0.00 1.68 0.00 1.99 0.00 1.39 0.00 -
P/NAPS 3.41 3.14 3.08 3.17 3.32 3.32 3.36 0.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 11/08/16 11/05/16 23/02/16 26/11/15 13/08/15 07/05/15 -
Price 2.57 2.41 2.30 2.47 2.26 2.12 2.62 -
P/RPS 3.09 3.18 3.07 2.72 3.24 3.42 4.42 -21.17%
P/EPS 76.39 79.40 94.11 308.78 86.05 80.82 118.08 -25.13%
EY 1.31 1.26 1.06 0.32 1.16 1.24 0.85 33.31%
DY 0.00 1.66 0.00 1.93 0.00 1.65 0.00 -
P/NAPS 3.41 3.18 2.96 3.27 3.02 2.80 3.40 0.19%

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