[GASMSIA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.44%
YoY- -11.01%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,317,219 2,264,933 2,223,679 2,154,156 2,125,294 2,105,157 2,079,824 7.45%
PBT 220,877 229,661 224,870 219,506 214,055 227,427 213,746 2.20%
Tax -49,441 -52,906 -52,307 -51,073 -51,226 -46,894 -44,720 6.89%
NP 171,436 176,755 172,563 168,433 162,829 180,533 169,026 0.94%
-
NP to SH 171,436 176,755 172,563 168,433 162,829 180,533 169,026 0.94%
-
Tax Rate 22.38% 23.04% 23.26% 23.27% 23.93% 20.62% 20.92% -
Total Cost 2,145,783 2,088,178 2,051,116 1,985,723 1,962,465 1,924,624 1,910,798 8.01%
-
Net Worth 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 985,213 1.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 171,542 175,779 175,779 162,939 162,939 163,854 163,854 3.09%
Div Payout % 100.06% 99.45% 101.86% 96.74% 100.07% 90.76% 96.94% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,004,088 963,898 994,843 1,048,514 1,008,453 962,871 985,213 1.26%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.40% 7.80% 7.76% 7.82% 7.66% 8.58% 8.13% -
ROE 17.07% 18.34% 17.35% 16.06% 16.15% 18.75% 17.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 180.47 176.40 173.18 167.77 165.52 163.95 161.98 7.45%
EPS 13.35 13.77 13.44 13.12 12.68 14.06 13.16 0.95%
DPS 13.36 13.69 13.69 12.69 12.69 12.76 12.76 3.10%
NAPS 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 1.26%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 180.47 176.40 173.18 167.77 165.52 163.95 161.98 7.45%
EPS 13.35 13.77 13.44 13.12 12.68 14.06 13.16 0.95%
DPS 13.36 13.69 13.69 12.69 12.69 12.76 12.76 3.10%
NAPS 0.782 0.7507 0.7748 0.8166 0.7854 0.7499 0.7673 1.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.87 3.53 3.25 2.88 2.57 2.63 2.57 -
P/RPS 2.14 2.00 1.88 1.72 1.55 1.60 1.59 21.83%
P/EPS 28.99 25.64 24.18 21.95 20.27 18.71 19.52 30.07%
EY 3.45 3.90 4.14 4.55 4.93 5.35 5.12 -23.08%
DY 3.45 3.88 4.21 4.41 4.94 4.85 4.97 -21.54%
P/NAPS 4.95 4.70 4.19 3.53 3.27 3.51 3.35 29.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 28/11/13 01/08/13 15/05/13 19/02/13 - - -
Price 3.62 3.89 3.36 3.22 2.62 0.00 0.00 -
P/RPS 2.01 2.21 1.94 1.92 1.58 0.00 0.00 -
P/EPS 27.11 28.26 25.00 24.55 20.66 0.00 0.00 -
EY 3.69 3.54 4.00 4.07 4.84 0.00 0.00 -
DY 3.69 3.52 4.07 3.94 4.84 0.00 0.00 -
P/NAPS 4.63 5.18 4.34 3.94 3.34 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