Highlights

[GASMSIA] YoY Quarter Result on 2019-09-30 [#3]

Stock [GASMSIA]: GAS MALAYSIA BERHAD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -5.15%    YoY -     13.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,755,872 1,556,281 1,403,377 1,067,918 895,496 734,403 583,702 20.14%
  YoY % 12.82% 10.90% 31.41% 19.25% 21.94% 25.82% -
  Horiz. % 300.82% 266.62% 240.43% 182.96% 153.42% 125.82% 100.00%
PBT 53,157 54,401 55,274 55,596 44,546 69,378 59,129 -1.76%
  YoY % -2.29% -1.58% -0.58% 24.81% -35.79% 17.33% -
  Horiz. % 89.90% 92.00% 93.48% 94.02% 75.34% 117.33% 100.00%
Tax -11,160 -13,373 -10,989 -12,509 -10,858 -15,602 -12,960 -2.46%
  YoY % 16.55% -21.69% 12.15% -15.21% 30.41% -20.39% -
  Horiz. % 86.11% 103.19% 84.79% 96.52% 83.78% 120.39% 100.00%
NP 41,997 41,028 44,285 43,087 33,688 53,776 46,169 -1.57%
  YoY % 2.36% -7.35% 2.78% 27.90% -37.35% 16.48% -
  Horiz. % 90.96% 88.86% 95.92% 93.32% 72.97% 116.48% 100.00%
NP to SH 46,484 41,028 44,457 43,198 33,722 53,776 46,169 0.11%
  YoY % 13.30% -7.71% 2.91% 28.10% -37.29% 16.48% -
  Horiz. % 100.68% 88.86% 96.29% 93.56% 73.04% 116.48% 100.00%
Tax Rate 20.99 % 24.58 % 19.88 % 22.50 % 24.37 % 22.49 % 21.92 % -0.72%
  YoY % -14.61% 23.64% -11.64% -7.67% 8.36% 2.60% -
  Horiz. % 95.76% 112.14% 90.69% 102.65% 111.18% 102.60% 100.00%
Total Cost 1,713,875 1,515,253 1,359,092 1,024,831 861,808 680,627 537,533 21.31%
  YoY % 13.11% 11.49% 32.62% 18.92% 26.62% 26.62% -
  Horiz. % 318.84% 281.89% 252.84% 190.65% 160.33% 126.62% 100.00%
Net Worth 985,341 973,015 972,501 966,852 960,432 989,707 963,898 0.37%
  YoY % 1.27% 0.05% 0.58% 0.67% -2.96% 2.68% -
  Horiz. % 102.22% 100.95% 100.89% 100.31% 99.64% 102.68% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 985,341 973,015 972,501 966,852 960,432 989,707 963,898 0.37%
  YoY % 1.27% 0.05% 0.58% 0.67% -2.96% 2.68% -
  Horiz. % 102.22% 100.95% 100.89% 100.31% 99.64% 102.68% 100.00%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 -
  YoY % 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.39 % 2.64 % 3.16 % 4.03 % 3.76 % 7.32 % 7.91 % -18.08%
  YoY % -9.47% -16.46% -21.59% 7.18% -48.63% -7.46% -
  Horiz. % 30.21% 33.38% 39.95% 50.95% 47.53% 92.54% 100.00%
ROE 4.72 % 4.22 % 4.57 % 4.47 % 3.51 % 5.43 % 4.79 % -0.24%
  YoY % 11.85% -7.66% 2.24% 27.35% -35.36% 13.36% -
  Horiz. % 98.54% 88.10% 95.41% 93.32% 73.28% 113.36% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 136.75 121.21 109.30 83.17 69.74 57.20 45.46 20.14%
  YoY % 12.82% 10.90% 31.42% 19.26% 21.92% 25.82% -
  Horiz. % 300.81% 266.63% 240.43% 182.95% 153.41% 125.82% 100.00%
EPS 3.27 3.20 3.46 3.36 2.62 4.19 3.60 -1.59%
  YoY % 2.19% -7.51% 2.98% 28.24% -37.47% 16.39% -
  Horiz. % 90.83% 88.89% 96.11% 93.33% 72.78% 116.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7674 0.7578 0.7574 0.7530 0.7480 0.7708 0.7507 0.37%
  YoY % 1.27% 0.05% 0.58% 0.67% -2.96% 2.68% -
  Horiz. % 102.22% 100.95% 100.89% 100.31% 99.64% 102.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 136.75 121.21 109.30 83.17 69.74 57.20 45.46 20.14%
  YoY % 12.82% 10.90% 31.42% 19.26% 21.92% 25.82% -
  Horiz. % 300.81% 266.63% 240.43% 182.95% 153.41% 125.82% 100.00%
EPS 3.27 3.20 3.46 3.36 2.62 4.19 3.60 -1.59%
  YoY % 2.19% -7.51% 2.98% 28.24% -37.47% 16.39% -
  Horiz. % 90.83% 88.89% 96.11% 93.33% 72.78% 116.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7674 0.7578 0.7574 0.7530 0.7480 0.7708 0.7507 0.37%
  YoY % 1.27% 0.05% 0.58% 0.67% -2.96% 2.68% -
  Horiz. % 102.22% 100.95% 100.89% 100.31% 99.64% 102.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.8500 2.8900 2.8600 2.5700 2.4800 3.5000 3.5300 -
P/RPS 2.08 2.38 2.62 3.09 3.56 6.12 7.77 -19.71%
  YoY % -12.61% -9.16% -15.21% -13.20% -41.83% -21.24% -
  Horiz. % 26.77% 30.63% 33.72% 39.77% 45.82% 78.76% 100.00%
P/EPS 78.72 90.44 82.60 76.39 94.43 83.57 98.17 -3.61%
  YoY % -12.96% 9.49% 8.13% -19.10% 13.00% -14.87% -
  Horiz. % 80.19% 92.13% 84.14% 77.81% 96.19% 85.13% 100.00%
EY 1.27 1.11 1.21 1.31 1.06 1.20 1.02 3.72%
  YoY % 14.41% -8.26% -7.63% 23.58% -11.67% 17.65% -
  Horiz. % 124.51% 108.82% 118.63% 128.43% 103.92% 117.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.71 3.81 3.78 3.41 3.32 4.54 4.70 -3.86%
  YoY % -2.62% 0.79% 10.85% 2.71% -26.87% -3.40% -
  Horiz. % 78.94% 81.06% 80.43% 72.55% 70.64% 96.60% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 14/11/18 09/11/17 17/11/16 26/11/15 12/11/14 28/11/13 -
Price 2.8200 2.8300 2.7600 2.5700 2.2600 3.5000 3.8900 -
P/RPS 2.06 2.33 2.53 3.09 3.24 6.12 8.56 -21.12%
  YoY % -11.59% -7.91% -18.12% -4.63% -47.06% -28.50% -
  Horiz. % 24.07% 27.22% 29.56% 36.10% 37.85% 71.50% 100.00%
P/EPS 77.90 88.57 79.71 76.39 86.05 83.57 108.18 -5.32%
  YoY % -12.05% 11.12% 4.35% -11.23% 2.97% -22.75% -
  Horiz. % 72.01% 81.87% 73.68% 70.61% 79.54% 77.25% 100.00%
EY 1.28 1.13 1.25 1.31 1.16 1.20 0.92 5.66%
  YoY % 13.27% -9.60% -4.58% 12.93% -3.33% 30.43% -
  Horiz. % 139.13% 122.83% 135.87% 142.39% 126.09% 130.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.67 3.73 3.64 3.41 3.02 4.54 5.18 -5.58%
  YoY % -1.61% 2.47% 6.74% 12.91% -33.48% -12.36% -
  Horiz. % 70.85% 72.01% 70.27% 65.83% 58.30% 87.64% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers