[GASMSIA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 12.0%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 973,788 795,011 677,989 593,837 524,314 487,177 14.83%
PBT 49,774 43,569 63,310 59,484 54,120 81,998 -9.49%
Tax -10,941 -9,916 -14,404 -14,521 -13,287 -20,912 -12.13%
NP 38,833 33,653 48,906 44,963 40,833 61,086 -8.65%
-
NP to SH 38,974 33,679 48,906 44,963 40,833 61,086 -8.58%
-
Tax Rate 21.98% 22.76% 22.75% 24.41% 24.55% 25.50% -
Total Cost 934,955 761,358 629,083 548,874 483,481 426,091 16.99%
-
Net Worth 974,170 971,602 1,000,107 994,843 985,213 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 51,360 44,940 64,200 77,040 64,200 - -
Div Payout % 131.78% 133.44% 131.27% 171.34% 157.23% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 974,170 971,602 1,000,107 994,843 985,213 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,283,319 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.99% 4.23% 7.21% 7.57% 7.79% 12.54% -
ROE 4.00% 3.47% 4.89% 4.52% 4.14% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 75.84 61.92 52.80 46.25 40.83 37.96 14.82%
EPS 3.04 2.62 3.81 3.50 3.18 4.76 -8.56%
DPS 4.00 3.50 5.00 6.00 5.00 0.00 -
NAPS 0.7587 0.7567 0.7789 0.7748 0.7673 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 75.84 61.92 52.80 46.25 40.83 37.94 14.84%
EPS 3.04 2.62 3.81 3.50 3.18 4.76 -8.56%
DPS 4.00 3.50 5.00 6.00 5.00 0.00 -
NAPS 0.7587 0.7567 0.7789 0.7748 0.7673 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 2.38 2.51 3.64 3.25 2.57 0.00 -
P/RPS 3.14 4.05 6.89 7.03 6.29 0.00 -
P/EPS 78.41 95.69 95.57 92.81 80.81 0.00 -
EY 1.28 1.05 1.05 1.08 1.24 0.00 -
DY 1.68 1.39 1.37 1.85 1.95 0.00 -
P/NAPS 3.14 3.32 4.67 4.19 3.35 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/16 13/08/15 20/08/14 01/08/13 08/08/12 - -
Price 2.41 2.12 3.43 3.36 2.64 0.00 -
P/RPS 3.18 3.42 6.50 7.27 6.47 0.00 -
P/EPS 79.40 80.82 90.05 95.95 83.02 0.00 -
EY 1.26 1.24 1.11 1.04 1.20 0.00 -
DY 1.66 1.65 1.46 1.79 1.89 0.00 -
P/NAPS 3.18 2.80 4.40 4.34 3.44 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