[GASMSIA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,154,156 2,125,294 2,105,157 2,079,824 2,042,687 2,000,170 6.11%
PBT 219,506 214,055 227,427 213,746 241,624 294,730 -21.01%
Tax -51,073 -51,226 -46,894 -44,720 -52,345 -65,577 -18.13%
NP 168,433 162,829 180,533 169,026 189,279 229,153 -21.84%
-
NP to SH 168,433 162,829 180,533 169,026 189,279 229,153 -21.84%
-
Tax Rate 23.27% 23.93% 20.62% 20.92% 21.66% 22.25% -
Total Cost 1,985,723 1,962,465 1,924,624 1,910,798 1,853,408 1,771,017 9.59%
-
Net Worth 1,048,514 1,008,453 962,871 985,213 0 1,009,643 3.07%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 162,939 162,939 163,854 163,854 99,654 99,654 48.22%
Div Payout % 96.74% 100.07% 90.76% 96.94% 52.65% 43.49% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,048,514 1,008,453 962,871 985,213 0 1,009,643 3.07%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 642 1,284,207 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.82% 7.66% 8.58% 8.13% 9.27% 11.46% -
ROE 16.06% 16.15% 18.75% 17.16% 0.00% 22.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 167.77 165.52 163.95 161.98 318,172.06 155.75 6.13%
EPS 13.12 12.68 14.06 13.16 29,482.39 17.84 -21.80%
DPS 12.69 12.69 12.76 12.76 15,522.34 7.76 48.24%
NAPS 0.8166 0.7854 0.7499 0.7673 0.00 0.7862 3.08%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 167.77 165.52 163.95 161.98 159.09 155.78 6.11%
EPS 13.12 12.68 14.06 13.16 14.74 17.85 -21.84%
DPS 12.69 12.69 12.76 12.76 7.76 7.76 48.24%
NAPS 0.8166 0.7854 0.7499 0.7673 0.00 0.7863 3.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 2.88 2.57 2.63 2.57 0.00 0.00 -
P/RPS 1.72 1.55 1.60 1.59 0.00 0.00 -
P/EPS 21.95 20.27 18.71 19.52 0.00 0.00 -
EY 4.55 4.93 5.35 5.12 0.00 0.00 -
DY 4.41 4.94 4.85 4.97 0.00 0.00 -
P/NAPS 3.53 3.27 3.51 3.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/05/13 19/02/13 - - - - -
Price 3.22 2.62 0.00 0.00 0.00 0.00 -
P/RPS 1.92 1.58 0.00 0.00 0.00 0.00 -
P/EPS 24.55 20.66 0.00 0.00 0.00 0.00 -
EY 4.07 4.84 0.00 0.00 0.00 0.00 -
DY 3.94 4.84 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.34 0.00 0.00 0.00 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