[GASMSIA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

15-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 0.85%

YoY- 2.65%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	2,773,462	2,597,199	2,446,498	2,362,346	2,317,219	2,264,933	2,223,679	15.82%
YoY %	6.79%	6.16%	3.56%	1.95%	2.31%	1.86%	-	-
Horiz. %	124.72%	116.80%	110.02%	106.24%	104.21%	101.86%	100.00%	-
PBT	213,121	239,550	229,301	225,475	220,877	229,661	224,870	-3.50%
YoY %	-11.03%	4.47%	1.70%	2.08%	-3.82%	2.13%	-	-
Horiz. %	94.78%	106.53%	101.97%	100.27%	98.22%	102.13%	100.00%	-
Tax	-45,493	-55,101	-52,459	-52,576	-49,441	-52,906	-52,307	-8.86%
YoY %	17.44%	-5.04%	0.22%	-6.34%	6.55%	-1.15%	-	-
Horiz. %	86.97%	105.34%	100.29%	100.51%	94.52%	101.15%	100.00%	-
NP	167,628	184,449	176,842	172,899	171,436	176,755	172,563	-1.91%
YoY %	-9.12%	4.30%	2.28%	0.85%	-3.01%	2.43%	-	-
Horiz. %	97.14%	106.89%	102.48%	100.19%	99.35%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,628	184,449	176,842	172,899	171,436	176,755	172,563	-1.91%
YoY %	-9.12%	4.30%	2.28%	0.85%	-3.01%	2.43%	-	-
Horiz. %	97.14%	106.89%	102.48%	100.19%	99.35%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.35%	23.00%	22.88%	23.32%	22.38%	23.04%	23.26%	-
YoY %	-7.17%	0.52%	-1.89%	4.20%	-2.86%	-0.95%	-	-
Horiz. %	91.79%	98.88%	98.37%	100.26%	96.22%	99.05%	100.00%	-
Total Cost	2,605,834	2,412,750	2,269,656	2,189,447	2,145,783	2,088,178	2,051,116	17.25%
YoY %	8.00%	6.30%	3.66%	2.03%	2.76%	1.81%	-	-
Horiz. %	127.04%	117.63%	110.65%	106.74%	104.62%	101.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,012,947	989,707	1,000,107	1,007,169	1,004,088	963,898	994,843	1.20%
YoY %	2.35%	-1.04%	-0.70%	0.31%	4.17%	-3.11%	-	-
Horiz. %	101.82%	99.48%	100.53%	101.24%	100.93%	96.89%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	115,560	158,702	158,702	171,542	171,542	175,779	175,779	-24.33%
YoY %	-27.18%	0.00%	-7.49%	0.00%	-2.41%	0.00%	-	-
Horiz. %	65.74%	90.28%	90.28%	97.59%	97.59%	100.00%	100.00%	-
Div Payout %	68.94%	86.04%	89.74%	99.22%	100.06%	99.45%	101.86%	-
YoY %	-19.87%	-4.12%	-9.55%	-0.84%	0.61%	-2.37%	-	-
Horiz. %	67.68%	84.47%	88.10%	97.41%	98.23%	97.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,012,947	989,707	1,000,107	1,007,169	1,004,088	963,898	994,843	1.20%
YoY %	2.35%	-1.04%	-0.70%	0.31%	4.17%	-3.11%	-	-
Horiz. %	101.82%	99.48%	100.53%	101.24%	100.93%	96.89%	100.00%	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	6.04%	7.10%	7.23%	7.32%	7.40%	7.80%	7.76%	-
YoY %	-14.93%	-1.80%	-1.23%	-1.08%	-5.13%	0.52%	-	-
Horiz. %	77.84%	91.49%	93.17%	94.33%	95.36%	100.52%	100.00%	-
ROE	16.55%	18.64%	17.68%	17.17%	17.07%	18.34%	17.35%	-
YoY %	-11.21%	5.43%	2.97%	0.59%	-6.92%	5.71%	-	-
Horiz. %	95.39%	107.44%	101.90%	98.96%	98.39%	105.71%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	216.00	202.27	190.54	183.98	180.47	176.40	173.18	15.82%
YoY %	6.79%	6.16%	3.57%	1.94%	2.31%	1.86%	-	-
Horiz. %	124.73%	116.80%	110.02%	106.24%	104.21%	101.86%	100.00%	-
EPS	13.06	14.37	13.77	13.47	13.35	13.77	13.44	-1.88%
YoY %	-9.12%	4.36%	2.23%	0.90%	-3.05%	2.46%	-	-
Horiz. %	97.17%	106.92%	102.46%	100.22%	99.33%	102.46%	100.00%	-
DPS	9.00	12.36	12.36	13.36	13.36	13.69	13.69	-24.33%
YoY %	-27.18%	0.00%	-7.49%	0.00%	-2.41%	0.00%	-	-
Horiz. %	65.74%	90.28%	90.28%	97.59%	97.59%	100.00%	100.00%	-
NAPS	0.7889	0.7708	0.7789	0.7844	0.782	0.7507	0.7748	1.20%
YoY %	2.35%	-1.04%	-0.70%	0.31%	4.17%	-3.11%	-	-
Horiz. %	101.82%	99.48%	100.53%	101.24%	100.93%	96.89%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	216.00	202.27	190.54	183.98	180.47	176.40	173.18	15.82%
YoY %	6.79%	6.16%	3.57%	1.94%	2.31%	1.86%	-	-
Horiz. %	124.73%	116.80%	110.02%	106.24%	104.21%	101.86%	100.00%	-
EPS	13.06	14.37	13.77	13.47	13.35	13.77	13.44	-1.88%
YoY %	-9.12%	4.36%	2.23%	0.90%	-3.05%	2.46%	-	-
Horiz. %	97.17%	106.92%	102.46%	100.22%	99.33%	102.46%	100.00%	-
DPS	9.00	12.36	12.36	13.36	13.36	13.69	13.69	-24.33%
YoY %	-27.18%	0.00%	-7.49%	0.00%	-2.41%	0.00%	-	-
Horiz. %	65.74%	90.28%	90.28%	97.59%	97.59%	100.00%	100.00%	-
NAPS	0.7889	0.7708	0.7789	0.7844	0.782	0.7507	0.7748	1.20%
YoY %	2.35%	-1.04%	-0.70%	0.31%	4.17%	-3.11%	-	-
Horiz. %	101.82%	99.48%	100.53%	101.24%	100.93%	96.89%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	3.22	3.50	3.64	3.72	3.87	3.53	3.25	-
P/RPS	1.49	1.73	1.91	2.02	2.14	2.00	1.88	-14.32%
YoY %	-13.87%	-9.42%	-5.45%	-5.61%	7.00%	6.38%	-	-
Horiz. %	79.26%	92.02%	101.60%	107.45%	113.83%	106.38%	100.00%	-
P/EPS	24.66	24.36	26.43	27.63	28.99	25.64	24.18	1.31%
YoY %	1.23%	-7.83%	-4.34%	-4.69%	13.07%	6.04%	-	-
Horiz. %	101.99%	100.74%	109.31%	114.27%	119.89%	106.04%	100.00%	-
EY	4.05	4.10	3.78	3.62	3.45	3.90	4.14	-1.45%
YoY %	-1.22%	8.47%	4.42%	4.93%	-11.54%	-5.80%	-	-
Horiz. %	97.83%	99.03%	91.30%	87.44%	83.33%	94.20%	100.00%	-
DY	2.80	3.53	3.40	3.59	3.45	3.88	4.21	-23.74%
YoY %	-20.68%	3.82%	-5.29%	4.06%	-11.08%	-7.84%	-	-
Horiz. %	66.51%	83.85%	80.76%	85.27%	81.95%	92.16%	100.00%	-
P/NAPS	4.08	4.54	4.67	4.74	4.95	4.70	4.19	-1.75%
YoY %	-10.13%	-2.78%	-1.48%	-4.24%	5.32%	12.17%	-	-
Horiz. %	97.37%	108.35%	111.46%	113.13%	118.14%	112.17%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	12/02/15	12/11/14	20/08/14	15/05/14	13/02/14	28/11/13	01/08/13	-
Price	3.14	3.50	3.43	3.60	3.62	3.89	3.36	-
P/RPS	1.45	1.73	1.80	1.96	2.01	2.21	1.94	-17.59%
YoY %	-16.18%	-3.89%	-8.16%	-2.49%	-9.05%	13.92%	-	-
Horiz. %	74.74%	89.18%	92.78%	101.03%	103.61%	113.92%	100.00%	-
P/EPS	24.05	24.36	24.90	26.73	27.11	28.26	25.00	-2.54%
YoY %	-1.27%	-2.17%	-6.85%	-1.40%	-4.07%	13.04%	-	-
Horiz. %	96.20%	97.44%	99.60%	106.92%	108.44%	113.04%	100.00%	-
EY	4.16	4.10	4.02	3.74	3.69	3.54	4.00	2.64%
YoY %	1.46%	1.99%	7.49%	1.36%	4.24%	-11.50%	-	-
Horiz. %	104.00%	102.50%	100.50%	93.50%	92.25%	88.50%	100.00%	-
DY	2.87	3.53	3.60	3.71	3.69	3.52	4.07	-20.72%
YoY %	-18.70%	-1.94%	-2.96%	0.54%	4.83%	-13.51%	-	-
Horiz. %	70.52%	86.73%	88.45%	91.15%	90.66%	86.49%	100.00%	-
P/NAPS	3.98	4.54	4.40	4.59	4.63	5.18	4.34	-5.59%
YoY %	-12.33%	3.18%	-4.14%	-0.86%	-10.62%	19.35%	-	-
Horiz. %	91.71%	104.61%	101.38%	105.76%	106.68%	119.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos