Highlights

[GASMSIA] QoQ Quarter Result on 2018-12-31 [#4]

Stock [GASMSIA]: GAS MALAYSIA BERHAD
Announcement Date 15-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     24.50%    YoY -     -33.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,738,527 1,556,281 1,503,186 1,435,249 1,471,087 1,403,377 1,287,333 22.11%
  QoQ % 11.71% 3.53% 4.73% -2.44% 4.82% 9.01% -
  Horiz. % 135.05% 120.89% 116.77% 111.49% 114.27% 109.01% 100.00%
PBT 61,240 54,401 63,700 54,778 96,487 55,274 51,251 12.57%
  QoQ % 12.57% -14.60% 16.29% -43.23% 74.56% 7.85% -
  Horiz. % 119.49% 106.15% 124.29% 106.88% 188.26% 107.85% 100.00%
Tax -10,162 -13,373 -15,626 -14,566 -19,546 -10,989 -11,970 -10.32%
  QoQ % 24.01% 14.42% -7.28% 25.48% -77.87% 8.20% -
  Horiz. % 84.90% 111.72% 130.54% 121.69% 163.29% 91.80% 100.00%
NP 51,078 41,028 48,074 40,212 76,941 44,285 39,281 19.08%
  QoQ % 24.50% -14.66% 19.55% -47.74% 73.74% 12.74% -
  Horiz. % 130.03% 104.45% 122.38% 102.37% 195.87% 112.74% 100.00%
NP to SH 51,078 41,028 48,074 40,212 76,980 44,457 39,460 18.72%
  QoQ % 24.50% -14.66% 19.55% -47.76% 73.16% 12.66% -
  Horiz. % 129.44% 103.97% 121.83% 101.91% 195.08% 112.66% 100.00%
Tax Rate 16.59 % 24.58 % 24.53 % 26.59 % 20.26 % 19.88 % 23.36 % -20.35%
  QoQ % -32.51% 0.20% -7.75% 31.24% 1.91% -14.90% -
  Horiz. % 71.02% 105.22% 105.01% 113.83% 86.73% 85.10% 100.00%
Total Cost 1,687,449 1,515,253 1,455,112 1,395,037 1,394,146 1,359,092 1,248,052 22.21%
  QoQ % 11.36% 4.13% 4.31% 0.06% 2.58% 8.90% -
  Horiz. % 135.21% 121.41% 116.59% 111.78% 111.71% 108.90% 100.00%
Net Worth 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 979,306 3.02%
  QoQ % 5.25% -1.65% -1.67% -4.21% 8.00% -0.69% -
  Horiz. % 104.58% 99.36% 101.02% 102.74% 107.25% 99.31% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 57,780 - 57,780 - 51,360 - 51,360 8.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 0.00% 112.50% 0.00% 100.00% 0.00% 100.00%
Div Payout % 113.12 % - % 120.19 % - % 66.72 % - % 130.16 % -8.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.91% 0.00% 92.34% 0.00% 51.26% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 979,306 3.02%
  QoQ % 5.25% -1.65% -1.67% -4.21% 8.00% -0.69% -
  Horiz. % 104.58% 99.36% 101.02% 102.74% 107.25% 99.31% 100.00%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.94 % 2.64 % 3.20 % 2.80 % 5.23 % 3.16 % 3.05 % -2.41%
  QoQ % 11.36% -17.50% 14.29% -46.46% 65.51% 3.61% -
  Horiz. % 96.39% 86.56% 104.92% 91.80% 171.48% 103.61% 100.00%
ROE 4.99 % 4.22 % 4.86 % 4.00 % 7.33 % 4.57 % 4.03 % 15.26%
  QoQ % 18.25% -13.17% 21.50% -45.43% 60.39% 13.40% -
  Horiz. % 123.82% 104.71% 120.60% 99.26% 181.89% 113.40% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 135.40 121.21 117.07 111.78 114.57 109.30 100.26 22.11%
  QoQ % 11.71% 3.54% 4.73% -2.44% 4.82% 9.02% -
  Horiz. % 135.05% 120.90% 116.77% 111.49% 114.27% 109.02% 100.00%
EPS 3.98 3.20 3.74 3.13 6.00 3.46 3.07 18.84%
  QoQ % 24.38% -14.44% 19.49% -47.83% 73.41% 12.70% -
  Horiz. % 129.64% 104.23% 121.82% 101.95% 195.44% 112.70% 100.00%
DPS 4.50 0.00 4.50 0.00 4.00 0.00 4.00 8.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 0.00% 112.50% 0.00% 100.00% 0.00% 100.00%
NAPS 0.7976 0.7578 0.7705 0.7836 0.8180 0.7574 0.7627 3.02%
  QoQ % 5.25% -1.65% -1.67% -4.21% 8.00% -0.69% -
  Horiz. % 104.58% 99.36% 101.02% 102.74% 107.25% 99.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,283,366
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 135.40 121.21 117.07 111.78 114.57 109.30 100.26 22.11%
  QoQ % 11.71% 3.54% 4.73% -2.44% 4.82% 9.02% -
  Horiz. % 135.05% 120.90% 116.77% 111.49% 114.27% 109.02% 100.00%
EPS 3.98 3.20 3.74 3.13 6.00 3.46 3.07 18.84%
  QoQ % 24.38% -14.44% 19.49% -47.83% 73.41% 12.70% -
  Horiz. % 129.64% 104.23% 121.82% 101.95% 195.44% 112.70% 100.00%
DPS 4.50 0.00 4.50 0.00 4.00 0.00 4.00 8.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 0.00% 112.50% 0.00% 100.00% 0.00% 100.00%
NAPS 0.7976 0.7578 0.7705 0.7836 0.8180 0.7574 0.7627 3.02%
  QoQ % 5.25% -1.65% -1.67% -4.21% 8.00% -0.69% -
  Horiz. % 104.58% 99.36% 101.02% 102.74% 107.25% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.8300 2.8900 2.8700 2.8200 2.8900 2.8600 3.0000 -
P/RPS 2.09 2.38 2.45 2.52 2.52 2.62 2.99 -21.19%
  QoQ % -12.18% -2.86% -2.78% 0.00% -3.82% -12.37% -
  Horiz. % 69.90% 79.60% 81.94% 84.28% 84.28% 87.63% 100.00%
P/EPS 71.14 90.44 76.65 90.04 48.20 82.60 97.62 -18.97%
  QoQ % -21.34% 17.99% -14.87% 86.80% -41.65% -15.39% -
  Horiz. % 72.87% 92.64% 78.52% 92.24% 49.38% 84.61% 100.00%
EY 1.41 1.11 1.30 1.11 2.07 1.21 1.02 24.02%
  QoQ % 27.03% -14.62% 17.12% -46.38% 71.07% 18.63% -
  Horiz. % 138.24% 108.82% 127.45% 108.82% 202.94% 118.63% 100.00%
DY 1.59 0.00 1.57 0.00 1.38 0.00 1.33 12.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.55% 0.00% 118.05% 0.00% 103.76% 0.00% 100.00%
P/NAPS 3.55 3.81 3.72 3.60 3.53 3.78 3.93 -6.54%
  QoQ % -6.82% 2.42% 3.33% 1.98% -6.61% -3.82% -
  Horiz. % 90.33% 96.95% 94.66% 91.60% 89.82% 96.18% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 14/11/18 08/08/18 28/05/18 15/02/18 09/11/17 10/08/17 -
Price 2.8200 2.8300 2.9300 2.7600 2.7000 2.7600 2.9900 -
P/RPS 2.08 2.33 2.50 2.47 2.36 2.53 2.98 -21.26%
  QoQ % -10.73% -6.80% 1.21% 4.66% -6.72% -15.10% -
  Horiz. % 69.80% 78.19% 83.89% 82.89% 79.19% 84.90% 100.00%
P/EPS 70.89 88.57 78.26 88.13 45.04 79.71 97.29 -18.98%
  QoQ % -19.96% 13.17% -11.20% 95.67% -43.50% -18.07% -
  Horiz. % 72.86% 91.04% 80.44% 90.58% 46.29% 81.93% 100.00%
EY 1.41 1.13 1.28 1.13 2.22 1.25 1.03 23.22%
  QoQ % 24.78% -11.72% 13.27% -49.10% 77.60% 21.36% -
  Horiz. % 136.89% 109.71% 124.27% 109.71% 215.53% 121.36% 100.00%
DY 1.60 0.00 1.54 0.00 1.48 0.00 1.34 12.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.40% 0.00% 114.93% 0.00% 110.45% 0.00% 100.00%
P/NAPS 3.54 3.73 3.80 3.52 3.30 3.64 3.92 -6.55%
  QoQ % -5.09% -1.84% 7.95% 6.67% -9.34% -7.14% -
  Horiz. % 90.31% 95.15% 96.94% 89.80% 84.18% 92.86% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers