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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,755,872 1,736,740 1,715,570 1,738,527 1,556,281 1,503,186 1,435,249 14.37%
  QoQ % 1.10% 1.23% -1.32% 11.71% 3.53% 4.73% -
  Horiz. % 122.34% 121.01% 119.53% 121.13% 108.43% 104.73% 100.00%
PBT 53,157 65,761 54,980 61,240 54,401 63,700 54,778 -1.98%
  QoQ % -19.17% 19.61% -10.22% 12.57% -14.60% 16.29% -
  Horiz. % 97.04% 120.05% 100.37% 111.80% 99.31% 116.29% 100.00%
Tax -11,160 -16,752 -13,811 -10,162 -13,373 -15,626 -14,566 -16.26%
  QoQ % 33.38% -21.29% -35.91% 24.01% 14.42% -7.28% -
  Horiz. % 76.62% 115.01% 94.82% 69.77% 91.81% 107.28% 100.00%
NP 41,997 49,009 41,169 51,078 41,028 48,074 40,212 2.94%
  QoQ % -14.31% 19.04% -19.40% 24.50% -14.66% 19.55% -
  Horiz. % 104.44% 121.88% 102.38% 127.02% 102.03% 119.55% 100.00%
NP to SH 46,484 49,009 41,169 51,078 41,028 48,074 40,212 10.14%
  QoQ % -5.15% 19.04% -19.40% 24.50% -14.66% 19.55% -
  Horiz. % 115.60% 121.88% 102.38% 127.02% 102.03% 119.55% 100.00%
Tax Rate 20.99 % 25.47 % 25.12 % 16.59 % 24.58 % 24.53 % 26.59 % -14.57%
  QoQ % -17.59% 1.39% 51.42% -32.51% 0.20% -7.75% -
  Horiz. % 78.94% 95.79% 94.47% 62.39% 92.44% 92.25% 100.00%
Total Cost 1,713,875 1,687,731 1,674,401 1,687,449 1,515,253 1,455,112 1,395,037 14.69%
  QoQ % 1.55% 0.80% -0.77% 11.36% 4.13% 4.31% -
  Horiz. % 122.86% 120.98% 120.03% 120.96% 108.62% 104.31% 100.00%
Net Worth 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 -1.38%
  QoQ % -1.51% -0.64% -1.68% 5.25% -1.65% -1.67% -
  Horiz. % 97.93% 99.44% 100.08% 101.79% 96.71% 98.33% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 61,632 - 57,780 - 57,780 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.67% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 125.76 % - % 113.12 % - % 120.19 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.63% 0.00% 94.12% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 -1.38%
  QoQ % -1.51% -0.64% -1.68% 5.25% -1.65% -1.67% -
  Horiz. % 97.93% 99.44% 100.08% 101.79% 96.71% 98.33% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.39 % 2.82 % 2.40 % 2.94 % 2.64 % 3.20 % 2.80 % -10.01%
  QoQ % -15.25% 17.50% -18.37% 11.36% -17.50% 14.29% -
  Horiz. % 85.36% 100.71% 85.71% 105.00% 94.29% 114.29% 100.00%
ROE 4.72 % 4.90 % 4.09 % 4.99 % 4.22 % 4.86 % 4.00 % 11.65%
  QoQ % -3.67% 19.80% -18.04% 18.25% -13.17% 21.50% -
  Horiz. % 118.00% 122.50% 102.25% 124.75% 105.50% 121.50% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 136.75 135.26 133.61 135.40 121.21 117.07 111.78 14.37%
  QoQ % 1.10% 1.23% -1.32% 11.71% 3.54% 4.73% -
  Horiz. % 122.34% 121.01% 119.53% 121.13% 108.44% 104.73% 100.00%
EPS 3.27 3.82 3.20 3.98 3.20 3.74 3.13 2.96%
  QoQ % -14.40% 19.37% -19.60% 24.38% -14.44% 19.49% -
  Horiz. % 104.47% 122.04% 102.24% 127.16% 102.24% 119.49% 100.00%
DPS 0.00 4.80 0.00 4.50 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.67% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 -1.38%
  QoQ % -1.51% -0.64% -1.68% 5.25% -1.65% -1.67% -
  Horiz. % 97.93% 99.44% 100.08% 101.79% 96.71% 98.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 136.75 135.26 133.61 135.40 121.21 117.07 111.78 14.37%
  QoQ % 1.10% 1.23% -1.32% 11.71% 3.54% 4.73% -
  Horiz. % 122.34% 121.01% 119.53% 121.13% 108.44% 104.73% 100.00%
EPS 3.27 3.82 3.20 3.98 3.20 3.74 3.13 2.96%
  QoQ % -14.40% 19.37% -19.60% 24.38% -14.44% 19.49% -
  Horiz. % 104.47% 122.04% 102.24% 127.16% 102.24% 119.49% 100.00%
DPS 0.00 4.80 0.00 4.50 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.67% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 -1.38%
  QoQ % -1.51% -0.64% -1.68% 5.25% -1.65% -1.67% -
  Horiz. % 97.93% 99.44% 100.08% 101.79% 96.71% 98.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.8500 2.8400 2.8500 2.8300 2.8900 2.8700 2.8200 -
P/RPS 2.08 2.10 2.13 2.09 2.38 2.45 2.52 -12.00%
  QoQ % -0.95% -1.41% 1.91% -12.18% -2.86% -2.78% -
  Horiz. % 82.54% 83.33% 84.52% 82.94% 94.44% 97.22% 100.00%
P/EPS 78.72 74.41 88.89 71.14 90.44 76.65 90.04 -8.56%
  QoQ % 5.79% -16.29% 24.95% -21.34% 17.99% -14.87% -
  Horiz. % 87.43% 82.64% 98.72% 79.01% 100.44% 85.13% 100.00%
EY 1.27 1.34 1.13 1.41 1.11 1.30 1.11 9.38%
  QoQ % -5.22% 18.58% -19.86% 27.03% -14.62% 17.12% -
  Horiz. % 114.41% 120.72% 101.80% 127.03% 100.00% 117.12% 100.00%
DY 0.00 1.69 0.00 1.59 0.00 1.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.64% 0.00% 101.27% 0.00% 100.00% -
P/NAPS 3.71 3.64 3.63 3.55 3.81 3.72 3.60 2.02%
  QoQ % 1.92% 0.28% 2.25% -6.82% 2.42% 3.33% -
  Horiz. % 103.06% 101.11% 100.83% 98.61% 105.83% 103.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 19/08/19 15/05/19 15/02/19 14/11/18 08/08/18 28/05/18 -
Price 2.8200 2.8600 2.8900 2.8200 2.8300 2.9300 2.7600 -
P/RPS 2.06 2.11 2.16 2.08 2.33 2.50 2.47 -11.39%
  QoQ % -2.37% -2.31% 3.85% -10.73% -6.80% 1.21% -
  Horiz. % 83.40% 85.43% 87.45% 84.21% 94.33% 101.21% 100.00%
P/EPS 77.90 74.93 90.13 70.89 88.57 78.26 88.13 -7.89%
  QoQ % 3.96% -16.86% 27.14% -19.96% 13.17% -11.20% -
  Horiz. % 88.39% 85.02% 102.27% 80.44% 100.50% 88.80% 100.00%
EY 1.28 1.33 1.11 1.41 1.13 1.28 1.13 8.66%
  QoQ % -3.76% 19.82% -21.28% 24.78% -11.72% 13.27% -
  Horiz. % 113.27% 117.70% 98.23% 124.78% 100.00% 113.27% 100.00%
DY 0.00 1.68 0.00 1.60 0.00 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 0.00% 103.90% 0.00% 100.00% -
P/NAPS 3.67 3.67 3.69 3.54 3.73 3.80 3.52 2.82%
  QoQ % 0.00% -0.54% 4.24% -5.09% -1.84% 7.95% -
  Horiz. % 104.26% 104.26% 104.83% 100.57% 105.97% 107.95% 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.
 


 

373  218  535  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.060.00 
 SAPNRG 0.215-0.01 
 PWRWELL 0.43+0.055 
 HSI-C7V 0.24-0.025 
 AVI 0.165+0.005 
 ASB 0.175+0.025 
 RGTECH 0.37+0.04 
 HSI-H8W 0.15+0.01 
 JCY 0.33+0.01 
 JAG 0.05+0.005 
Partners & Brokers