[GASMSIA] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -14.4%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,965,803 4,927,737 4,170,044 3,232,590 2,597,199 2,264,933 2,105,157 18.94%
PBT 269,366 219,496 162,651 150,266 239,550 229,661 227,427 2.85%
Tax -63,111 -51,118 -39,158 -31,114 -55,101 -52,906 -46,894 5.07%
NP 206,255 168,378 123,493 119,152 184,449 176,755 180,533 2.24%
-
NP to SH 206,294 169,243 123,822 119,230 184,449 176,755 180,533 2.24%
-
Tax Rate 23.43% 23.29% 24.07% 20.71% 23.00% 23.04% 20.62% -
Total Cost 5,759,548 4,759,359 4,046,551 3,113,438 2,412,750 2,088,178 1,924,624 20.03%
-
Net Worth 973,015 972,501 966,852 962,750 989,707 963,898 962,871 0.17%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 109,140 102,720 112,606 96,351 158,702 175,779 163,854 -6.54%
Div Payout % 52.91% 60.69% 90.94% 80.81% 86.04% 99.45% 90.76% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 973,015 972,501 966,852 962,750 989,707 963,898 962,871 0.17%
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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.46% 3.42% 2.96% 3.69% 7.10% 7.80% 8.58% -
ROE 21.20% 17.40% 12.81% 12.38% 18.64% 18.34% 18.75% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 464.63 383.78 324.77 251.15 202.27 176.40 163.95 18.95%
EPS 16.07 13.18 9.64 9.26 14.37 13.77 14.06 2.25%
DPS 8.50 8.00 8.77 7.50 12.36 13.69 12.76 -6.54%
NAPS 0.7578 0.7574 0.753 0.748 0.7708 0.7507 0.7499 0.17%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 464.63 383.78 324.77 251.76 202.27 176.40 163.95 18.95%
EPS 16.07 13.18 9.64 9.29 14.37 13.77 14.06 2.25%
DPS 8.50 8.00 8.77 7.50 12.36 13.69 12.76 -6.54%
NAPS 0.7578 0.7574 0.753 0.7498 0.7708 0.7507 0.7499 0.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.89 2.86 2.57 2.48 3.50 3.53 2.63 -
P/RPS 0.62 0.75 0.79 0.99 1.73 2.00 1.60 -14.60%
P/EPS 17.99 21.70 26.65 26.77 24.36 25.64 18.71 -0.65%
EY 5.56 4.61 3.75 3.74 4.10 3.90 5.35 0.64%
DY 2.94 2.80 3.41 3.02 3.53 3.88 4.85 -8.00%
P/NAPS 3.81 3.78 3.41 3.32 4.54 4.70 3.51 1.37%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 09/11/17 17/11/16 26/11/15 12/11/14 28/11/13 - -
Price 2.83 2.76 2.57 2.26 3.50 3.89 0.00 -
P/RPS 0.61 0.72 0.79 0.90 1.73 2.21 0.00 -
P/EPS 17.61 20.94 26.65 24.40 24.36 28.26 0.00 -
EY 5.68 4.78 3.75 4.10 4.10 3.54 0.00 -
DY 3.00 2.90 3.41 3.32 3.53 3.52 0.00 -
P/NAPS 3.73 3.64 3.41 3.02 4.54 5.18 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