Highlights

[GASMSIA] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,738,527 1,471,087 1,050,003 1,167,078 780,500 604,237 551,951 21.06%
  YoY % 18.18% 40.10% -10.03% 49.53% 29.17% 9.47% -
  Horiz. % 314.98% 266.52% 190.23% 211.45% 141.41% 109.47% 100.00%
PBT 61,240 96,487 67,802 17,608 24,314 50,743 59,527 0.47%
  YoY % -36.53% 42.31% 285.06% -27.58% -52.08% -14.76% -
  Horiz. % 102.88% 162.09% 113.90% 29.58% 40.85% 85.24% 100.00%
Tax -10,162 -19,546 -16,634 -7,366 -975 -10,583 -14,048 -5.25%
  YoY % 48.01% -17.51% -125.82% -655.49% 90.79% 24.67% -
  Horiz. % 72.34% 139.14% 118.41% 52.43% 6.94% 75.33% 100.00%
NP 51,078 76,941 51,168 10,242 23,339 40,160 45,479 1.95%
  YoY % -33.61% 50.37% 399.59% -56.12% -41.88% -11.70% -
  Horiz. % 112.31% 169.18% 112.51% 22.52% 51.32% 88.30% 100.00%
NP to SH 51,078 76,980 51,585 10,271 23,343 40,160 45,479 1.95%
  YoY % -33.65% 49.23% 402.24% -56.00% -41.88% -11.70% -
  Horiz. % 112.31% 169.26% 113.43% 22.58% 51.33% 88.30% 100.00%
Tax Rate 16.59 % 20.26 % 24.53 % 41.83 % 4.01 % 20.86 % 23.60 % -5.70%
  YoY % -18.11% -17.41% -41.36% 943.14% -80.78% -11.61% -
  Horiz. % 70.30% 85.85% 103.94% 177.25% 16.99% 88.39% 100.00%
Total Cost 1,687,449 1,394,146 998,835 1,156,836 757,161 564,077 506,472 22.20%
  YoY % 21.04% 39.58% -13.66% 52.79% 34.23% 11.37% -
  Horiz. % 333.18% 275.27% 197.21% 228.41% 149.50% 111.37% 100.00%
Net Worth 1,024,118 1,050,312 1,020,137 970,703 1,012,947 1,004,088 1,008,453 0.26%
  YoY % -2.49% 2.96% 5.09% -4.17% 0.88% -0.43% -
  Horiz. % 101.55% 104.15% 101.16% 96.26% 100.45% 99.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 57,780 51,360 51,360 61,246 51,360 94,502 98,739 -8.54%
  YoY % 12.50% 0.00% -16.14% 19.25% -45.65% -4.29% -
  Horiz. % 58.52% 52.02% 52.02% 62.03% 52.02% 95.71% 100.00%
Div Payout % 113.12 % 66.72 % 99.56 % 596.31 % 220.02 % 235.31 % 217.11 % -10.29%
  YoY % 69.54% -32.99% -83.30% 171.03% -6.50% 8.38% -
  Horiz. % 52.10% 30.73% 45.86% 274.66% 101.34% 108.38% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,024,118 1,050,312 1,020,137 970,703 1,012,947 1,004,088 1,008,453 0.26%
  YoY % -2.49% 2.96% 5.09% -4.17% 0.88% -0.43% -
  Horiz. % 101.55% 104.15% 101.16% 96.26% 100.45% 99.57% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.94 % 5.23 % 4.87 % 0.88 % 2.99 % 6.65 % 8.24 % -15.78%
  YoY % -43.79% 7.39% 453.41% -70.57% -55.04% -19.30% -
  Horiz. % 35.68% 63.47% 59.10% 10.68% 36.29% 80.70% 100.00%
ROE 4.99 % 7.33 % 5.06 % 1.06 % 2.30 % 4.00 % 4.51 % 1.70%
  YoY % -31.92% 44.86% 377.36% -53.91% -42.50% -11.31% -
  Horiz. % 110.64% 162.53% 112.20% 23.50% 51.00% 88.69% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 135.40 114.57 81.78 90.89 60.79 47.06 42.99 21.06%
  YoY % 18.18% 40.10% -10.02% 49.51% 29.18% 9.47% -
  Horiz. % 314.96% 266.50% 190.23% 211.42% 141.40% 109.47% 100.00%
EPS 3.98 6.00 4.02 0.80 1.82 3.13 3.54 1.97%
  YoY % -33.67% 49.25% 402.50% -56.04% -41.85% -11.58% -
  Horiz. % 112.43% 169.49% 113.56% 22.60% 51.41% 88.42% 100.00%
DPS 4.50 4.00 4.00 4.77 4.00 7.36 7.69 -8.54%
  YoY % 12.50% 0.00% -16.14% 19.25% -45.65% -4.29% -
  Horiz. % 58.52% 52.02% 52.02% 62.03% 52.02% 95.71% 100.00%
NAPS 0.7976 0.8180 0.7945 0.7560 0.7889 0.7820 0.7854 0.26%
  YoY % -2.49% 2.96% 5.09% -4.17% 0.88% -0.43% -
  Horiz. % 101.55% 104.15% 101.16% 96.26% 100.45% 99.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,283,366
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 135.40 114.57 81.78 90.89 60.79 47.06 42.99 21.06%
  YoY % 18.18% 40.10% -10.02% 49.51% 29.18% 9.47% -
  Horiz. % 314.96% 266.50% 190.23% 211.42% 141.40% 109.47% 100.00%
EPS 3.98 6.00 4.02 0.80 1.82 3.13 3.54 1.97%
  YoY % -33.67% 49.25% 402.50% -56.04% -41.85% -11.58% -
  Horiz. % 112.43% 169.49% 113.56% 22.60% 51.41% 88.42% 100.00%
DPS 4.50 4.00 4.00 4.77 4.00 7.36 7.69 -8.54%
  YoY % 12.50% 0.00% -16.14% 19.25% -45.65% -4.29% -
  Horiz. % 58.52% 52.02% 52.02% 62.03% 52.02% 95.71% 100.00%
NAPS 0.7976 0.8180 0.7945 0.7560 0.7889 0.7820 0.7854 0.26%
  YoY % -2.49% 2.96% 5.09% -4.17% 0.88% -0.43% -
  Horiz. % 101.55% 104.15% 101.16% 96.26% 100.45% 99.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.8300 2.8900 2.4700 2.4000 3.2200 3.8700 2.5700 -
P/RPS 2.09 2.52 3.02 2.64 5.30 8.22 5.98 -16.07%
  YoY % -17.06% -16.56% 14.39% -50.19% -35.52% 37.46% -
  Horiz. % 34.95% 42.14% 50.50% 44.15% 88.63% 137.46% 100.00%
P/EPS 71.14 48.20 61.48 300.03 177.12 123.73 72.56 -0.33%
  YoY % 47.59% -21.60% -79.51% 69.39% 43.15% 70.52% -
  Horiz. % 98.04% 66.43% 84.73% 413.49% 244.10% 170.52% 100.00%
EY 1.41 2.07 1.63 0.33 0.56 0.81 1.38 0.36%
  YoY % -31.88% 26.99% 393.94% -41.07% -30.86% -41.30% -
  Horiz. % 102.17% 150.00% 118.12% 23.91% 40.58% 58.70% 100.00%
DY 1.59 1.38 1.62 1.99 1.24 1.90 2.99 -9.99%
  YoY % 15.22% -14.81% -18.59% 60.48% -34.74% -36.45% -
  Horiz. % 53.18% 46.15% 54.18% 66.56% 41.47% 63.55% 100.00%
P/NAPS 3.55 3.53 3.11 3.17 4.08 4.95 3.27 1.38%
  YoY % 0.57% 13.50% -1.89% -22.30% -17.58% 51.38% -
  Horiz. % 108.56% 107.95% 95.11% 96.94% 124.77% 151.38% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 15/02/18 15/02/17 23/02/16 12/02/15 13/02/14 19/02/13 -
Price 2.8200 2.7000 2.7600 2.4700 3.1400 3.6200 2.6200 -
P/RPS 2.08 2.36 3.38 2.72 5.17 7.69 6.09 -16.39%
  YoY % -11.86% -30.18% 24.26% -47.39% -32.77% 26.27% -
  Horiz. % 34.15% 38.75% 55.50% 44.66% 84.89% 126.27% 100.00%
P/EPS 70.89 45.04 68.70 308.78 172.72 115.74 73.97 -0.71%
  YoY % 57.39% -34.44% -77.75% 78.77% 49.23% 56.47% -
  Horiz. % 95.84% 60.89% 92.88% 417.44% 233.50% 156.47% 100.00%
EY 1.41 2.22 1.46 0.32 0.58 0.86 1.35 0.73%
  YoY % -36.49% 52.05% 356.25% -44.83% -32.56% -36.30% -
  Horiz. % 104.44% 164.44% 108.15% 23.70% 42.96% 63.70% 100.00%
DY 1.60 1.48 1.45 1.93 1.27 2.03 2.94 -9.64%
  YoY % 8.11% 2.07% -24.87% 51.97% -37.44% -30.95% -
  Horiz. % 54.42% 50.34% 49.32% 65.65% 43.20% 69.05% 100.00%
P/NAPS 3.54 3.30 3.47 3.27 3.98 4.63 3.34 0.97%
  YoY % 7.27% -4.90% 6.12% -17.84% -14.04% 38.62% -
  Horiz. % 105.99% 98.80% 103.89% 97.90% 119.16% 138.62% 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