Highlights

[GASMSIA] YoY Quarter Result on 2017-06-30 [#2]

Stock [GASMSIA]: GAS MALAYSIA BERHAD
Announcement Date 10-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     16.95%    YoY -     1.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,287,333 973,788 795,011 677,989 593,837 524,314 487,177 17.56%
  YoY % 32.20% 22.49% 17.26% 14.17% 13.26% 7.62% -
  Horiz. % 264.24% 199.88% 163.19% 139.17% 121.89% 107.62% 100.00%
PBT 51,251 49,774 43,569 63,310 59,484 54,120 81,998 -7.53%
  YoY % 2.97% 14.24% -31.18% 6.43% 9.91% -34.00% -
  Horiz. % 62.50% 60.70% 53.13% 77.21% 72.54% 66.00% 100.00%
Tax -11,970 -10,941 -9,916 -14,404 -14,521 -13,287 -20,912 -8.87%
  YoY % -9.40% -10.34% 31.16% 0.81% -9.29% 36.46% -
  Horiz. % 57.24% 52.32% 47.42% 68.88% 69.44% 63.54% 100.00%
NP 39,281 38,833 33,653 48,906 44,963 40,833 61,086 -7.09%
  YoY % 1.15% 15.39% -31.19% 8.77% 10.11% -33.15% -
  Horiz. % 64.30% 63.57% 55.09% 80.06% 73.61% 66.85% 100.00%
NP to SH 39,460 38,974 33,679 48,906 44,963 40,833 61,086 -7.02%
  YoY % 1.25% 15.72% -31.14% 8.77% 10.11% -33.15% -
  Horiz. % 64.60% 63.80% 55.13% 80.06% 73.61% 66.85% 100.00%
Tax Rate 23.36 % 21.98 % 22.76 % 22.75 % 24.41 % 24.55 % 25.50 % -1.45%
  YoY % 6.28% -3.43% 0.04% -6.80% -0.57% -3.73% -
  Horiz. % 91.61% 86.20% 89.25% 89.22% 95.73% 96.27% 100.00%
Total Cost 1,248,052 934,955 761,358 629,083 548,874 483,481 426,091 19.60%
  YoY % 33.49% 22.80% 21.03% 14.61% 13.53% 13.47% -
  Horiz. % 292.91% 219.43% 178.68% 147.64% 128.82% 113.47% 100.00%
Net Worth 980,330 972,683 972,706 999,813 995,352 985,256 - -
  YoY % 0.79% -0.00% -2.71% 0.45% 1.02% 0.00% -
  Horiz. % 99.50% 98.72% 98.73% 101.48% 101.02% 100.00% -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 51,413 51,281 44,991 64,181 77,079 64,202 - -
  YoY % 0.26% 13.98% -29.90% -16.73% 20.06% 0.00% -
  Horiz. % 80.08% 79.87% 70.08% 99.97% 120.06% 100.00% -
Div Payout % 130.29 % 131.58 % 133.59 % 131.23 % 171.43 % 157.23 % - % -
  YoY % -0.98% -1.50% 1.80% -23.45% 9.03% 0.00% -
  Horiz. % 82.87% 83.69% 84.96% 83.46% 109.03% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 980,330 972,683 972,706 999,813 995,352 985,256 - -
  YoY % 0.79% -0.00% -2.71% 0.45% 1.02% 0.00% -
  Horiz. % 99.50% 98.72% 98.73% 101.48% 101.02% 100.00% -
NOSH 1,285,342 1,282,039 1,285,458 1,283,622 1,284,657 1,284,056 1,283,319 0.03%
  YoY % 0.26% -0.27% 0.14% -0.08% 0.05% 0.06% -
  Horiz. % 100.16% 99.90% 100.17% 100.02% 100.10% 100.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.05 % 3.99 % 4.23 % 7.21 % 7.57 % 7.79 % 12.54 % -20.98%
  YoY % -23.56% -5.67% -41.33% -4.76% -2.82% -37.88% -
  Horiz. % 24.32% 31.82% 33.73% 57.50% 60.37% 62.12% 100.00%
ROE 4.03 % 4.01 % 3.46 % 4.89 % 4.52 % 4.14 % - % -
  YoY % 0.50% 15.90% -29.24% 8.19% 9.18% 0.00% -
  Horiz. % 97.34% 96.86% 83.57% 118.12% 109.18% 100.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 100.15 75.96 61.85 52.82 46.23 40.83 37.96 17.53%
  YoY % 31.85% 22.81% 17.10% 14.25% 13.23% 7.56% -
  Horiz. % 263.83% 200.11% 162.93% 139.15% 121.79% 107.56% 100.00%
EPS 3.07 3.04 2.62 3.81 3.50 3.18 4.76 -7.04%
  YoY % 0.99% 16.03% -31.23% 8.86% 10.06% -33.19% -
  Horiz. % 64.50% 63.87% 55.04% 80.04% 73.53% 66.81% 100.00%
DPS 4.00 4.00 3.50 5.00 6.00 5.00 - -
  YoY % 0.00% 14.29% -30.00% -16.67% 20.00% 0.00% -
  Horiz. % 80.00% 80.00% 70.00% 100.00% 120.00% 100.00% -
NAPS 0.7627 0.7587 0.7567 0.7789 0.7748 0.7673 - -
  YoY % 0.53% 0.26% -2.85% 0.53% 0.98% 0.00% -
  Horiz. % 99.40% 98.88% 98.62% 101.51% 100.98% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,285,342
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 100.15 75.76 61.85 52.75 46.20 40.79 37.90 17.56%
  YoY % 32.19% 22.49% 17.25% 14.18% 13.26% 7.63% -
  Horiz. % 264.25% 199.89% 163.19% 139.18% 121.90% 107.63% 100.00%
EPS 3.07 3.03 2.62 3.80 3.50 3.18 4.75 -7.01%
  YoY % 1.32% 15.65% -31.05% 8.57% 10.06% -33.05% -
  Horiz. % 64.63% 63.79% 55.16% 80.00% 73.68% 66.95% 100.00%
DPS 4.00 3.99 3.50 4.99 6.00 4.99 - -
  YoY % 0.25% 14.00% -29.86% -16.83% 20.24% 0.00% -
  Horiz. % 80.16% 79.96% 70.14% 100.00% 120.24% 100.00% -
NAPS 0.7627 0.7568 0.7568 0.7779 0.7744 0.7665 - -
  YoY % 0.78% 0.00% -2.71% 0.45% 1.03% 0.00% -
  Horiz. % 99.50% 98.73% 98.73% 101.49% 101.03% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 3.0000 2.3800 2.5100 3.6400 3.2500 2.5700 0.0000 -
P/RPS 3.00 3.13 4.06 6.89 7.03 6.29 0.00 -
  YoY % -4.15% -22.91% -41.07% -1.99% 11.76% 0.00% -
  Horiz. % 47.69% 49.76% 64.55% 109.54% 111.76% 100.00% -
P/EPS 97.72 78.29 95.80 95.54 92.86 80.82 0.00 -
  YoY % 24.82% -18.28% 0.27% 2.89% 14.90% 0.00% -
  Horiz. % 120.91% 96.87% 118.54% 118.21% 114.90% 100.00% -
EY 1.02 1.28 1.04 1.05 1.08 1.24 0.00 -
  YoY % -20.31% 23.08% -0.95% -2.78% -12.90% 0.00% -
  Horiz. % 82.26% 103.23% 83.87% 84.68% 87.10% 100.00% -
DY 1.33 1.68 1.39 1.37 1.85 1.95 0.00 -
  YoY % -20.83% 20.86% 1.46% -25.95% -5.13% 0.00% -
  Horiz. % 68.21% 86.15% 71.28% 70.26% 94.87% 100.00% -
P/NAPS 3.93 3.14 3.32 4.67 4.19 3.35 0.00 -
  YoY % 25.16% -5.42% -28.91% 11.46% 25.07% 0.00% -
  Horiz. % 117.31% 93.73% 99.10% 139.40% 125.07% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 11/08/16 13/08/15 20/08/14 01/08/13 08/08/12 - -
Price 2.9900 2.4100 2.1200 3.4300 3.3600 2.6400 0.0000 -
P/RPS 2.99 3.17 3.43 6.49 7.27 6.47 0.00 -
  YoY % -5.68% -7.58% -47.15% -10.73% 12.36% 0.00% -
  Horiz. % 46.21% 49.00% 53.01% 100.31% 112.36% 100.00% -
P/EPS 97.39 79.28 80.92 90.03 96.00 83.02 0.00 -
  YoY % 22.84% -2.03% -10.12% -6.22% 15.63% 0.00% -
  Horiz. % 117.31% 95.50% 97.47% 108.44% 115.63% 100.00% -
EY 1.03 1.26 1.24 1.11 1.04 1.20 0.00 -
  YoY % -18.25% 1.61% 11.71% 6.73% -13.33% 0.00% -
  Horiz. % 85.83% 105.00% 103.33% 92.50% 86.67% 100.00% -
DY 1.34 1.66 1.65 1.46 1.79 1.89 0.00 -
  YoY % -19.28% 0.61% 13.01% -18.44% -5.29% 0.00% -
  Horiz. % 70.90% 87.83% 87.30% 77.25% 94.71% 100.00% -
P/NAPS 3.92 3.18 2.80 4.40 4.34 3.44 0.00 -
  YoY % 23.27% 13.57% -36.36% 1.38% 26.16% 0.00% -
  Horiz. % 113.95% 92.44% 81.40% 127.91% 126.16% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 

TOP ARTICLES

1. GPACKET - Who stand to benefit from 2017 Budget!!! Follow Kim's Stockwatch!
2. JAKS' Profit Growth Prospect - Koon Yew Yin Koon Yew Yin's Blog
3. Is Market Going To Crash In 10 Year Cycle? MSCI Malaysia Emerging Market Index EWM
4. Mplus Market Pulse - 20 Oct 2017 M+ Online Research Articles
5. 2017年的股票组合 koko888
Partners & Brokers