Highlights

[GASMSIA] YoY Quarter Result on 2019-03-31 [#1]

Stock [GASMSIA]: GAS MALAYSIA BERHAD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -19.40%    YoY -     2.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,606,205 1,715,570 1,435,249 1,185,710 961,260 761,583 580,570 18.47%
  YoY % -6.37% 19.53% 21.05% 23.35% 26.22% 31.18% -
  Horiz. % 276.66% 295.50% 247.21% 204.23% 165.57% 131.18% 100.00%
PBT 67,364 54,980 54,778 43,855 39,673 37,837 56,119 3.09%
  YoY % 22.52% 0.37% 24.91% 10.54% 4.85% -32.58% -
  Horiz. % 120.04% 97.97% 97.61% 78.15% 70.69% 67.42% 100.00%
Tax -19,501 -13,811 -14,566 -11,525 -8,342 -9,365 -14,512 5.04%
  YoY % -41.20% 5.18% -26.39% -38.16% 10.92% 35.47% -
  Horiz. % 134.38% 95.17% 100.37% 79.42% 57.48% 64.53% 100.00%
NP 47,863 41,169 40,212 32,330 31,331 28,472 41,607 2.36%
  YoY % 16.26% 2.38% 24.38% 3.19% 10.04% -31.57% -
  Horiz. % 115.04% 98.95% 96.65% 77.70% 75.30% 68.43% 100.00%
NP to SH 47,863 41,169 40,212 32,427 31,379 28,490 41,607 2.36%
  YoY % 16.26% 2.38% 24.01% 3.34% 10.14% -31.53% -
  Horiz. % 115.04% 98.95% 96.65% 77.94% 75.42% 68.47% 100.00%
Tax Rate 28.95 % 25.12 % 26.59 % 26.28 % 21.03 % 24.75 % 25.86 % 1.90%
  YoY % 15.25% -5.53% 1.18% 24.96% -15.03% -4.29% -
  Horiz. % 111.95% 97.14% 102.82% 101.62% 81.32% 95.71% 100.00%
Total Cost 1,558,342 1,674,401 1,395,037 1,153,380 929,929 733,111 538,963 19.34%
  YoY % -6.93% 20.03% 20.95% 24.03% 26.85% 36.02% -
  Horiz. % 289.14% 310.67% 258.84% 214.00% 172.54% 136.02% 100.00%
Net Worth 1,026,814 1,006,912 1,006,142 0 996,897 990,092 1,007,169 0.32%
  YoY % 1.98% 0.08% 0.00% 0.00% 0.69% -1.70% -
  Horiz. % 101.95% 99.97% 99.90% 0.00% 98.98% 98.30% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,026,814 1,006,912 1,006,142 0 996,897 990,092 1,007,169 0.32%
  YoY % 1.98% 0.08% 0.00% 0.00% 0.69% -1.70% -
  Horiz. % 101.95% 99.97% 99.90% 0.00% 98.98% 98.30% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.98 % 2.40 % 2.80 % 2.73 % 3.26 % 3.74 % 7.17 % -13.60%
  YoY % 24.17% -14.29% 2.56% -16.26% -12.83% -47.84% -
  Horiz. % 41.56% 33.47% 39.05% 38.08% 45.47% 52.16% 100.00%
ROE 4.66 % 4.09 % 4.00 % - % 3.15 % 2.88 % 4.13 % 2.03%
  YoY % 13.94% 2.25% 0.00% 0.00% 9.37% -30.27% -
  Horiz. % 112.83% 99.03% 96.85% 0.00% 76.27% 69.73% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 125.09 133.61 111.78 92.35 74.86 59.31 45.22 18.46%
  YoY % -6.38% 19.53% 21.04% 23.36% 26.22% 31.16% -
  Horiz. % 276.63% 295.47% 247.19% 204.22% 165.55% 131.16% 100.00%
EPS 3.73 3.20 3.13 2.53 2.44 2.22 3.24 2.37%
  YoY % 16.56% 2.24% 23.72% 3.69% 9.91% -31.48% -
  Horiz. % 115.12% 98.77% 96.60% 78.09% 75.31% 68.52% 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 0.7997 0.7842 0.7836 0.0000 0.7764 0.7711 0.7844 0.32%
  YoY % 1.98% 0.08% 0.00% 0.00% 0.69% -1.70% -
  Horiz. % 101.95% 99.97% 99.90% 0.00% 98.98% 98.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 125.09 133.61 111.78 92.35 74.86 59.31 45.22 18.46%
  YoY % -6.38% 19.53% 21.04% 23.36% 26.22% 31.16% -
  Horiz. % 276.63% 295.47% 247.19% 204.22% 165.55% 131.16% 100.00%
EPS 3.73 3.20 3.13 2.53 2.44 2.22 3.24 2.37%
  YoY % 16.56% 2.24% 23.72% 3.69% 9.91% -31.48% -
  Horiz. % 115.12% 98.77% 96.60% 78.09% 75.31% 68.52% 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 0.7997 0.7842 0.7836 0.0000 0.7764 0.7711 0.7844 0.32%
  YoY % 1.98% 0.08% 0.00% 0.00% 0.69% -1.70% -
  Horiz. % 101.95% 99.97% 99.90% 0.00% 98.98% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.6000 2.8500 2.8200 3.0000 2.3900 2.5900 3.7200 -
P/RPS 2.08 2.13 2.52 3.25 3.19 4.37 8.23 -20.47%
  YoY % -2.35% -15.48% -22.46% 1.88% -27.00% -46.90% -
  Horiz. % 25.27% 25.88% 30.62% 39.49% 38.76% 53.10% 100.00%
P/EPS 69.75 88.89 90.04 118.79 97.80 116.73 114.80 -7.96%
  YoY % -21.53% -1.28% -24.20% 21.46% -16.22% 1.68% -
  Horiz. % 60.76% 77.43% 78.43% 103.48% 85.19% 101.68% 100.00%
EY 1.43 1.13 1.11 0.84 1.02 0.86 0.87 8.63%
  YoY % 26.55% 1.80% 32.14% -17.65% 18.60% -1.15% -
  Horiz. % 164.37% 129.89% 127.59% 96.55% 117.24% 98.85% 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 3.25 3.63 3.60 0.00 3.08 3.36 4.74 -6.09%
  YoY % -10.47% 0.83% 0.00% 0.00% -8.33% -29.11% -
  Horiz. % 68.57% 76.58% 75.95% 0.00% 64.98% 70.89% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 14/05/20 15/05/19 28/05/18 09/05/17 11/05/16 07/05/15 15/05/14 -
Price 2.7700 2.8900 2.7600 3.1000 2.3000 2.6200 3.6000 -
P/RPS 2.21 2.16 2.47 3.36 3.07 4.42 7.96 -19.21%
  YoY % 2.31% -12.55% -26.49% 9.45% -30.54% -44.47% -
  Horiz. % 27.76% 27.14% 31.03% 42.21% 38.57% 55.53% 100.00%
P/EPS 74.31 90.13 88.13 122.75 94.11 118.08 111.10 -6.48%
  YoY % -17.55% 2.27% -28.20% 30.43% -20.30% 6.28% -
  Horiz. % 66.89% 81.13% 79.32% 110.49% 84.71% 106.28% 100.00%
EY 1.35 1.11 1.13 0.81 1.06 0.85 0.90 6.98%
  YoY % 21.62% -1.77% 39.51% -23.58% 24.71% -5.56% -
  Horiz. % 150.00% 123.33% 125.56% 90.00% 117.78% 94.44% 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 3.46 3.69 3.52 0.00 2.96 3.40 4.59 -4.60%
  YoY % -6.23% 4.83% 0.00% 0.00% -12.94% -25.93% -
  Horiz. % 75.38% 80.39% 76.69% 0.00% 64.49% 74.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

413  296  524  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 JAG 0.09+0.01 
 AIRASIA 0.85+0.025 
 CAREPLS 1.42+0.23 
 AAX 0.110.00 
 DGB 0.0250.00 
 GDEX 0.41+0.03 
 XDL 0.06+0.005 
 K1 0.47+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers