[GASMSIA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 33.37%
YoY- 55.55%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,927,737 4,592,064 4,277,419 4,052,969 4,170,044 3,997,622 3,818,845 18.50%
PBT 219,496 219,818 217,027 212,845 162,651 151,601 145,396 31.56%
Tax -51,118 -52,638 -51,609 -48,426 -39,158 -37,507 -36,482 25.19%
NP 168,378 167,180 165,418 164,419 123,493 114,094 108,914 33.66%
-
NP to SH 169,243 167,984 166,185 165,137 123,822 114,346 109,051 34.01%
-
Tax Rate 23.29% 23.95% 23.78% 22.75% 24.07% 24.74% 25.09% -
Total Cost 4,759,359 4,424,884 4,112,001 3,888,550 4,046,551 3,883,528 3,709,931 18.04%
-
Net Worth 972,501 979,306 0 1,020,137 966,852 974,170 996,897 -1.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 102,720 102,720 102,720 102,720 112,606 112,606 106,237 -2.21%
Div Payout % 60.69% 61.15% 61.81% 62.20% 90.94% 98.48% 97.42% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 972,501 979,306 0 1,020,137 966,852 974,170 996,897 -1.63%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.42% 3.64% 3.87% 4.06% 2.96% 2.85% 2.85% -
ROE 17.40% 17.15% 0.00% 16.19% 12.81% 11.74% 10.94% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 383.78 357.64 333.13 315.65 324.77 311.34 297.42 18.50%
EPS 13.18 13.08 12.94 12.86 9.64 8.91 8.49 34.03%
DPS 8.00 8.00 8.00 8.00 8.77 8.77 8.27 -2.18%
NAPS 0.7574 0.7627 0.00 0.7945 0.753 0.7587 0.7764 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 383.78 357.64 333.13 315.65 324.77 311.34 297.42 18.50%
EPS 13.18 13.08 12.94 12.86 9.64 8.91 8.49 34.03%
DPS 8.00 8.00 8.00 8.00 8.77 8.77 8.27 -2.18%
NAPS 0.7574 0.7627 0.00 0.7945 0.753 0.7587 0.7764 -1.63%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.86 3.00 3.00 2.47 2.57 2.38 2.39 -
P/RPS 0.75 0.84 0.90 0.78 0.79 0.76 0.80 -4.20%
P/EPS 21.70 22.93 23.18 19.21 26.65 26.73 28.14 -15.89%
EY 4.61 4.36 4.31 5.21 3.75 3.74 3.55 19.00%
DY 2.80 2.67 2.67 3.24 3.41 3.68 3.46 -13.14%
P/NAPS 3.78 3.93 0.00 3.11 3.41 3.14 3.08 14.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 10/08/17 09/05/17 15/02/17 17/11/16 11/08/16 11/05/16 -
Price 2.76 2.99 3.10 2.76 2.57 2.41 2.30 -
P/RPS 0.72 0.84 0.93 0.87 0.79 0.77 0.77 -4.37%
P/EPS 20.94 22.85 23.95 21.46 26.65 27.06 27.08 -15.74%
EY 4.78 4.38 4.18 4.66 3.75 3.70 3.69 18.81%
DY 2.90 2.68 2.58 2.90 3.41 3.64 3.60 -13.41%
P/NAPS 3.64 3.92 0.00 3.47 3.41 3.18 2.96 14.76%

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