[GASMSIA] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -7.83%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,597,046 4,277,419 3,818,845 2,954,475 2,362,346 2,154,156 2,042,687 18.28%
PBT 257,790 217,027 145,396 194,839 225,475 219,506 241,624 1.08%
Tax -57,071 -51,609 -36,482 -40,346 -52,576 -51,073 -52,345 1.45%
NP 200,719 165,418 108,914 154,493 172,899 168,433 189,279 0.98%
-
NP to SH 201,109 166,185 109,051 154,511 172,899 168,433 189,279 1.01%
-
Tax Rate 22.14% 23.78% 25.09% 20.71% 23.32% 23.27% 21.66% -
Total Cost 5,396,327 4,112,001 3,709,931 2,799,982 2,189,447 1,985,723 1,853,408 19.48%
-
Net Worth 1,006,142 0 996,897 989,578 1,007,169 1,048,514 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 102,720 102,720 106,237 115,560 171,542 162,939 99,654 0.50%
Div Payout % 51.08% 61.81% 97.42% 74.79% 99.22% 96.74% 52.65% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,006,142 0 996,897 989,578 1,007,169 1,048,514 0 -
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 642 254.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.59% 3.87% 2.85% 5.23% 7.32% 7.82% 9.27% -
ROE 19.99% 0.00% 10.94% 15.61% 17.17% 16.06% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 435.91 333.13 297.42 230.22 183.98 167.77 318,172.06 -66.65%
EPS 15.66 12.94 8.49 12.04 13.47 13.12 29,482.39 -71.52%
DPS 8.00 8.00 8.27 9.00 13.36 12.69 15,522.34 -71.66%
NAPS 0.7836 0.00 0.7764 0.7711 0.7844 0.8166 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 435.91 333.13 297.42 230.10 183.98 167.77 159.09 18.28%
EPS 15.66 12.94 8.49 12.03 13.47 13.12 14.74 1.01%
DPS 8.00 8.00 8.27 9.00 13.36 12.69 7.76 0.50%
NAPS 0.7836 0.00 0.7764 0.7707 0.7844 0.8166 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 2.82 3.00 2.39 2.59 3.72 2.88 0.00 -
P/RPS 0.65 0.90 0.80 1.13 2.02 1.72 0.00 -
P/EPS 18.00 23.18 28.14 21.51 27.63 21.95 0.00 -
EY 5.55 4.31 3.55 4.65 3.62 4.55 0.00 -
DY 2.84 2.67 3.46 3.47 3.59 4.41 0.00 -
P/NAPS 3.60 0.00 3.08 3.36 4.74 3.53 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 09/05/17 11/05/16 07/05/15 15/05/14 15/05/13 - -
Price 2.76 3.10 2.30 2.62 3.60 3.22 0.00 -
P/RPS 0.63 0.93 0.77 1.14 1.96 1.92 0.00 -
P/EPS 17.62 23.95 27.08 21.76 26.73 24.55 0.00 -
EY 5.67 4.18 3.69 4.60 3.74 4.07 0.00 -
DY 2.90 2.58 3.60 3.44 3.71 3.94 0.00 -
P/NAPS 3.52 0.00 2.96 3.40 4.59 3.94 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