[GASMSIA] YoY Quarter Result on 31-Dec-2011 [#4]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 107.36%

YoY--%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Quarter Result
Revenue	780,500	604,237	551,951	531,814	13.62%
YoY %	29.17%	9.47%	3.79%	-	-
Horiz. %	146.76%	113.62%	103.79%	100.00%	-
PBT	24,314	50,743	59,527	72,899	-30.62%
YoY %	-52.08%	-14.76%	-18.34%	-	-
Horiz. %	33.35%	69.61%	81.66%	100.00%	-
Tax	-975	-10,583	-14,048	-9,716	-53.49%
YoY %	90.79%	24.67%	-44.59%	-	-
Horiz. %	10.03%	108.92%	144.59%	100.00%	-
NP	23,339	40,160	45,479	63,183	-28.22%
YoY %	-41.88%	-11.70%	-28.02%	-	-
Horiz. %	36.94%	63.56%	71.98%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	23,343	40,160	45,479	63,183	-28.22%
YoY %	-41.87%	-11.70%	-28.02%	-	-
Horiz. %	36.95%	63.56%	71.98%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	4.01%	20.86%	23.60%	13.33%	-
YoY %	-80.78%	-11.61%	77.04%	-	-
Horiz. %	30.08%	156.49%	177.04%	100.00%	-
Total Cost	757,161	564,077	506,472	468,631	17.32%
YoY %	34.23%	11.37%	8.07%	-	-
Horiz. %	161.57%	120.37%	108.07%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	1,012,947	1,004,088	1,008,453	1,009,643	0.10%
YoY %	0.88%	-0.43%	-0.12%	-	-
Horiz. %	100.33%	99.45%	99.88%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	51,360	94,502	98,739	99,654	-19.80%
YoY %	-45.65%	-4.29%	-0.92%	-	-
Horiz. %	51.54%	94.83%	99.08%	100.00%	-
Div Payout %	220.02%	235.31%	217.11%	157.72%	-
YoY %	-6.50%	8.38%	37.66%	-	-
Horiz. %	139.50%	149.19%	137.66%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	1,012,947	1,004,088	1,008,453	1,009,643	0.10%
YoY %	0.88%	-0.43%	-0.12%	-	-
Horiz. %	100.33%	99.45%	99.88%	100.00%	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,207	-0.00%
YoY %	0.00%	0.00%	-0.02%	-	-
Horiz. %	99.98%	99.98%	99.98%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	2.99%	6.65%	8.24%	11.88%	-
YoY %	-55.04%	-19.30%	-30.64%	-	-
Horiz. %	25.17%	55.98%	69.36%	100.00%	-
ROE	2.30%	4.00%	4.51%	6.26%	-
YoY %	-42.50%	-11.31%	-27.96%	-	-
Horiz. %	36.74%	63.90%	72.04%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	60.79	47.06	42.99	41.41	13.63%
YoY %	29.18%	9.47%	3.82%	-	-
Horiz. %	146.80%	113.64%	103.82%	100.00%	-
EPS	1.82	3.13	3.54	4.92	-28.19%
YoY %	-41.85%	-11.58%	-28.05%	-	-
Horiz. %	36.99%	63.62%	71.95%	100.00%	-
DPS	4.00	7.36	7.69	7.76	-19.80%
YoY %	-45.65%	-4.29%	-0.90%	-	-
Horiz. %	51.55%	94.85%	99.10%	100.00%	-
NAPS	0.7889	0.782	0.7854	0.7862	0.11%
YoY %	0.88%	-0.43%	-0.10%	-	-
Horiz. %	100.34%	99.47%	99.90%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,207
RPS	60.79	47.06	42.99	41.42	13.62%
YoY %	29.18%	9.47%	3.79%	-	-
Horiz. %	146.76%	113.62%	103.79%	100.00%	-
EPS	1.82	3.13	3.54	4.92	-28.19%
YoY %	-41.85%	-11.58%	-28.05%	-	-
Horiz. %	36.99%	63.62%	71.95%	100.00%	-
DPS	4.00	7.36	7.69	7.76	-19.80%
YoY %	-45.65%	-4.29%	-0.90%	-	-
Horiz. %	51.55%	94.85%	99.10%	100.00%	-
NAPS	0.7889	0.782	0.7854	0.7863	0.10%
YoY %	0.88%	-0.43%	-0.11%	-	-
Horiz. %	100.33%	99.45%	99.89%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	31/12/13	31/12/12	-	-
Price	3.22	3.87	2.57	0.00	-
P/RPS	5.30	8.22	5.98	0.00	-
YoY %	-35.52%	37.46%	0.00%	-	-
Horiz. %	88.63%	137.46%	100.00%	-	-
P/EPS	177.12	123.73	72.56	0.00	-
YoY %	43.15%	70.52%	0.00%	-	-
Horiz. %	244.10%	170.52%	100.00%	-	-
EY	0.56	0.81	1.38	0.00	-
YoY %	-30.86%	-41.30%	0.00%	-	-
Horiz. %	40.58%	58.70%	100.00%	-	-
DY	1.24	1.90	2.99	0.00	-
YoY %	-34.74%	-36.45%	0.00%	-	-
Horiz. %	41.47%	63.55%	100.00%	-	-
P/NAPS	4.08	4.95	3.27	0.00	-
YoY %	-17.58%	51.38%	0.00%	-	-
Horiz. %	124.77%	151.38%	100.00%	-	-

	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	12/02/15	13/02/14	19/02/13	-	-
Price	3.14	3.62	2.62	0.00	-
P/RPS	5.17	7.69	6.09	0.00	-
YoY %	-32.77%	26.27%	0.00%	-	-
Horiz. %	84.89%	126.27%	100.00%	-	-
P/EPS	172.72	115.74	73.97	0.00	-
YoY %	49.23%	56.47%	0.00%	-	-
Horiz. %	233.50%	156.47%	100.00%	-	-
EY	0.58	0.86	1.35	0.00	-
YoY %	-32.56%	-36.30%	0.00%	-	-
Horiz. %	42.96%	63.70%	100.00%	-	-
DY	1.27	2.03	2.94	0.00	-
YoY %	-37.44%	-30.95%	0.00%	-	-
Horiz. %	43.20%	69.05%	100.00%	-	-
P/NAPS	3.98	4.63	3.34	0.00	-
YoY %	-14.04%	38.62%	0.00%	-	-
Horiz. %	119.16%	138.62%	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