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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,678,270 1,738,527 1,471,087 1,050,003 1,167,078 780,500 604,237 18.55%
  YoY % -3.47% 18.18% 40.10% -10.03% 49.53% 29.17% -
  Horiz. % 277.75% 287.72% 243.46% 173.77% 193.15% 129.17% 100.00%
PBT 68,245 61,240 96,487 67,802 17,608 24,314 50,743 5.06%
  YoY % 11.44% -36.53% 42.31% 285.06% -27.58% -52.08% -
  Horiz. % 134.49% 120.69% 190.15% 133.62% 34.70% 47.92% 100.00%
Tax -10,317 -10,162 -19,546 -16,634 -7,366 -975 -10,583 -0.42%
  YoY % -1.53% 48.01% -17.51% -125.82% -655.49% 90.79% -
  Horiz. % 97.49% 96.02% 184.69% 157.18% 69.60% 9.21% 100.00%
NP 57,928 51,078 76,941 51,168 10,242 23,339 40,160 6.29%
  YoY % 13.41% -33.61% 50.37% 399.59% -56.12% -41.88% -
  Horiz. % 144.24% 127.19% 191.59% 127.41% 25.50% 58.12% 100.00%
NP to SH 57,928 51,078 76,980 51,585 10,271 23,343 40,160 6.29%
  YoY % 13.41% -33.65% 49.23% 402.24% -56.00% -41.88% -
  Horiz. % 144.24% 127.19% 191.68% 128.45% 25.58% 58.12% 100.00%
Tax Rate 15.12 % 16.59 % 20.26 % 24.53 % 41.83 % 4.01 % 20.86 % -5.22%
  YoY % -8.86% -18.11% -17.41% -41.36% 943.14% -80.78% -
  Horiz. % 72.48% 79.53% 97.12% 117.59% 200.53% 19.22% 100.00%
Total Cost 1,620,342 1,687,449 1,394,146 998,835 1,156,836 757,161 564,077 19.22%
  YoY % -3.98% 21.04% 39.58% -13.66% 52.79% 34.23% -
  Horiz. % 287.26% 299.15% 247.16% 177.07% 205.08% 134.23% 100.00%
Net Worth 1,042,993 1,024,118 1,050,312 1,020,137 970,703 1,012,947 1,004,088 0.64%
  YoY % 1.84% -2.49% 2.96% 5.09% -4.17% 0.88% -
  Horiz. % 103.87% 101.99% 104.60% 101.60% 96.68% 100.88% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 61,632 57,780 51,360 51,360 61,246 51,360 94,502 -6.87%
  YoY % 6.67% 12.50% 0.00% -16.14% 19.25% -45.65% -
  Horiz. % 65.22% 61.14% 54.35% 54.35% 64.81% 54.35% 100.00%
Div Payout % 106.39 % 113.12 % 66.72 % 99.56 % 596.31 % 220.02 % 235.31 % -12.39%
  YoY % -5.95% 69.54% -32.99% -83.30% 171.03% -6.50% -
  Horiz. % 45.21% 48.07% 28.35% 42.31% 253.41% 93.50% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,042,993 1,024,118 1,050,312 1,020,137 970,703 1,012,947 1,004,088 0.64%
  YoY % 1.84% -2.49% 2.96% 5.09% -4.17% 0.88% -
  Horiz. % 103.87% 101.99% 104.60% 101.60% 96.68% 100.88% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.45 % 2.94 % 5.23 % 4.87 % 0.88 % 2.99 % 6.65 % -10.36%
  YoY % 17.35% -43.79% 7.39% 453.41% -70.57% -55.04% -
  Horiz. % 51.88% 44.21% 78.65% 73.23% 13.23% 44.96% 100.00%
ROE 5.55 % 4.99 % 7.33 % 5.06 % 1.06 % 2.30 % 4.00 % 5.61%
  YoY % 11.22% -31.92% 44.86% 377.36% -53.91% -42.50% -
  Horiz. % 138.75% 124.75% 183.25% 126.50% 26.50% 57.50% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 130.71 135.40 114.57 81.78 90.89 60.79 47.06 18.55%
  YoY % -3.46% 18.18% 40.10% -10.02% 49.51% 29.18% -
  Horiz. % 277.75% 287.72% 243.46% 173.78% 193.14% 129.18% 100.00%
EPS 4.51 3.98 6.00 4.02 0.80 1.82 3.13 6.27%
  YoY % 13.32% -33.67% 49.25% 402.50% -56.04% -41.85% -
  Horiz. % 144.09% 127.16% 191.69% 128.43% 25.56% 58.15% 100.00%
DPS 4.80 4.50 4.00 4.00 4.77 4.00 7.36 -6.87%
  YoY % 6.67% 12.50% 0.00% -16.14% 19.25% -45.65% -
  Horiz. % 65.22% 61.14% 54.35% 54.35% 64.81% 54.35% 100.00%
NAPS 0.8123 0.7976 0.8180 0.7945 0.7560 0.7889 0.7820 0.64%
  YoY % 1.84% -2.49% 2.96% 5.09% -4.17% 0.88% -
  Horiz. % 103.87% 101.99% 104.60% 101.60% 96.68% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 130.71 135.40 114.57 81.78 90.89 60.79 47.06 18.55%
  YoY % -3.46% 18.18% 40.10% -10.02% 49.51% 29.18% -
  Horiz. % 277.75% 287.72% 243.46% 173.78% 193.14% 129.18% 100.00%
EPS 4.51 3.98 6.00 4.02 0.80 1.82 3.13 6.27%
  YoY % 13.32% -33.67% 49.25% 402.50% -56.04% -41.85% -
  Horiz. % 144.09% 127.16% 191.69% 128.43% 25.56% 58.15% 100.00%
DPS 4.80 4.50 4.00 4.00 4.77 4.00 7.36 -6.87%
  YoY % 6.67% 12.50% 0.00% -16.14% 19.25% -45.65% -
  Horiz. % 65.22% 61.14% 54.35% 54.35% 64.81% 54.35% 100.00%
NAPS 0.8123 0.7976 0.8180 0.7945 0.7560 0.7889 0.7820 0.64%
  YoY % 1.84% -2.49% 2.96% 5.09% -4.17% 0.88% -
  Horiz. % 103.87% 101.99% 104.60% 101.60% 96.68% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.7500 2.8300 2.8900 2.4700 2.4000 3.2200 3.8700 -
P/RPS 2.10 2.09 2.52 3.02 2.64 5.30 8.22 -20.33%
  YoY % 0.48% -17.06% -16.56% 14.39% -50.19% -35.52% -
  Horiz. % 25.55% 25.43% 30.66% 36.74% 32.12% 64.48% 100.00%
P/EPS 60.95 71.14 48.20 61.48 300.03 177.12 123.73 -11.13%
  YoY % -14.32% 47.59% -21.60% -79.51% 69.39% 43.15% -
  Horiz. % 49.26% 57.50% 38.96% 49.69% 242.49% 143.15% 100.00%
EY 1.64 1.41 2.07 1.63 0.33 0.56 0.81 12.47%
  YoY % 16.31% -31.88% 26.99% 393.94% -41.07% -30.86% -
  Horiz. % 202.47% 174.07% 255.56% 201.23% 40.74% 69.14% 100.00%
DY 1.75 1.59 1.38 1.62 1.99 1.24 1.90 -1.36%
  YoY % 10.06% 15.22% -14.81% -18.59% 60.48% -34.74% -
  Horiz. % 92.11% 83.68% 72.63% 85.26% 104.74% 65.26% 100.00%
P/NAPS 3.39 3.55 3.53 3.11 3.17 4.08 4.95 -6.11%
  YoY % -4.51% 0.57% 13.50% -1.89% -22.30% -17.58% -
  Horiz. % 68.48% 71.72% 71.31% 62.83% 64.04% 82.42% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 13/02/20 15/02/19 15/02/18 15/02/17 23/02/16 12/02/15 13/02/14 -
Price 2.8200 2.8200 2.7000 2.7600 2.4700 3.1400 3.6200 -
P/RPS 2.16 2.08 2.36 3.38 2.72 5.17 7.69 -19.07%
  YoY % 3.85% -11.86% -30.18% 24.26% -47.39% -32.77% -
  Horiz. % 28.09% 27.05% 30.69% 43.95% 35.37% 67.23% 100.00%
P/EPS 62.51 70.89 45.04 68.70 308.78 172.72 115.74 -9.75%
  YoY % -11.82% 57.39% -34.44% -77.75% 78.77% 49.23% -
  Horiz. % 54.01% 61.25% 38.91% 59.36% 266.79% 149.23% 100.00%
EY 1.60 1.41 2.22 1.46 0.32 0.58 0.86 10.90%
  YoY % 13.48% -36.49% 52.05% 356.25% -44.83% -32.56% -
  Horiz. % 186.05% 163.95% 258.14% 169.77% 37.21% 67.44% 100.00%
DY 1.70 1.60 1.48 1.45 1.93 1.27 2.03 -2.91%
  YoY % 6.25% 8.11% 2.07% -24.87% 51.97% -37.44% -
  Horiz. % 83.74% 78.82% 72.91% 71.43% 95.07% 62.56% 100.00%
P/NAPS 3.47 3.54 3.30 3.47 3.27 3.98 4.63 -4.69%
  YoY % -1.98% 7.27% -4.90% 6.12% -17.84% -14.04% -
  Horiz. % 74.95% 76.46% 71.27% 74.95% 70.63% 85.96% 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.
 


 

392  304  527  750 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.365+0.065 
 XOX 0.050.00 
 SAPNRG 0.240.00 
 MYEG 1.23-0.01 
 FPGROUP 0.96+0.01 
 MTOUCHE 0.195+0.01 
 ARMADA 0.39+0.005 
 ICON 0.120.00 
 BINACOM 0.55+0.055 
 ASB 0.165+0.02 
Partners & Brokers