[GASMSIA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.25%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,002,966 2,452,090 1,992,962 1,712,982 1,573,343 1,468,356 15.36%
PBT 145,043 125,952 188,807 170,134 154,528 221,831 -8.13%
Tax -31,791 -30,139 -44,518 -38,858 -37,178 -55,860 -10.65%
NP 113,252 95,813 144,289 131,276 117,350 165,971 -7.35%
-
NP to SH 113,552 95,891 144,289 131,276 117,350 165,971 -7.30%
-
Tax Rate 21.92% 23.93% 23.58% 22.84% 24.06% 25.18% -
Total Cost 2,889,714 2,356,277 1,848,673 1,581,706 1,455,993 1,302,385 17.25%
-
Net Worth 966,852 960,432 989,707 963,898 962,871 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 51,360 44,940 64,200 77,040 64,200 106,539 -13.56%
Div Payout % 45.23% 46.87% 44.49% 58.69% 54.71% 64.19% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 966,852 960,432 989,707 963,898 962,871 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,283,611 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.77% 3.91% 7.24% 7.66% 7.46% 11.30% -
ROE 11.74% 9.98% 14.58% 13.62% 12.19% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 233.88 190.97 155.22 133.41 122.53 114.39 15.35%
EPS 8.84 7.47 11.24 10.22 9.14 12.93 -7.31%
DPS 4.00 3.50 5.00 6.00 5.00 8.30 -13.56%
NAPS 0.753 0.748 0.7708 0.7507 0.7499 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 233.88 190.97 155.22 133.41 122.53 114.36 15.36%
EPS 8.84 7.47 11.24 10.22 9.14 12.93 -7.31%
DPS 4.00 3.50 5.00 6.00 5.00 8.30 -13.56%
NAPS 0.753 0.748 0.7708 0.7507 0.7499 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 2.57 2.48 3.50 3.53 2.63 0.00 -
P/RPS 1.10 1.30 2.25 2.65 2.15 0.00 -
P/EPS 29.06 33.21 31.15 34.53 28.78 0.00 -
EY 3.44 3.01 3.21 2.90 3.48 0.00 -
DY 1.56 1.41 1.43 1.70 1.90 0.00 -
P/NAPS 3.41 3.32 4.54 4.70 3.51 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/16 26/11/15 12/11/14 28/11/13 07/11/12 - -
Price 2.57 2.26 3.50 3.89 2.62 0.00 -
P/RPS 1.10 1.18 2.25 2.92 2.14 0.00 -
P/EPS 29.06 30.26 31.15 38.05 28.67 0.00 -
EY 3.44 3.30 3.21 2.63 3.49 0.00 -
DY 1.56 1.55 1.43 1.54 1.91 0.00 -
P/NAPS 3.41 3.02 4.54 5.18 3.49 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