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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,715,570 1,435,249 1,185,710 961,260 761,583 580,570 535,443 21.41%
  YoY % 19.53% 21.05% 23.35% 26.22% 31.18% 8.43% -
  Horiz. % 320.40% 268.05% 221.44% 179.53% 142.23% 108.43% 100.00%
PBT 54,980 54,778 43,855 39,673 37,837 56,119 51,521 1.09%
  YoY % 0.37% 24.91% 10.54% 4.85% -32.58% 8.92% -
  Horiz. % 106.71% 106.32% 85.12% 77.00% 73.44% 108.92% 100.00%
Tax -13,811 -14,566 -11,525 -8,342 -9,365 -14,512 -11,377 3.28%
  YoY % 5.18% -26.39% -38.16% 10.92% 35.47% -27.56% -
  Horiz. % 121.39% 128.03% 101.30% 73.32% 82.32% 127.56% 100.00%
NP 41,169 40,212 32,330 31,331 28,472 41,607 40,144 0.42%
  YoY % 2.38% 24.38% 3.19% 10.04% -31.57% 3.64% -
  Horiz. % 102.55% 100.17% 80.54% 78.05% 70.92% 103.64% 100.00%
NP to SH 41,169 40,212 32,427 31,379 28,490 41,607 40,144 0.42%
  YoY % 2.38% 24.01% 3.34% 10.14% -31.53% 3.64% -
  Horiz. % 102.55% 100.17% 80.78% 78.17% 70.97% 103.64% 100.00%
Tax Rate 25.12 % 26.59 % 26.28 % 21.03 % 24.75 % 25.86 % 22.08 % 2.17%
  YoY % -5.53% 1.18% 24.96% -15.03% -4.29% 17.12% -
  Horiz. % 113.77% 120.43% 119.02% 95.24% 112.09% 117.12% 100.00%
Total Cost 1,674,401 1,395,037 1,153,380 929,929 733,111 538,963 495,299 22.50%
  YoY % 20.03% 20.95% 24.03% 26.85% 36.02% 8.82% -
  Horiz. % 338.06% 281.66% 232.87% 187.75% 148.01% 108.82% 100.00%
Net Worth 1,006,912 1,006,142 0 996,897 990,092 1,007,169 1,048,514 -0.67%
  YoY % 0.08% 0.00% 0.00% 0.69% -1.70% -3.94% -
  Horiz. % 96.03% 95.96% 0.00% 95.08% 94.43% 96.06% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,006,912 1,006,142 0 996,897 990,092 1,007,169 1,048,514 -0.67%
  YoY % 0.08% 0.00% 0.00% 0.69% -1.70% -3.94% -
  Horiz. % 96.03% 95.96% 0.00% 95.08% 94.43% 96.06% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.40 % 2.80 % 2.73 % 3.26 % 3.74 % 7.17 % 7.50 % -17.29%
  YoY % -14.29% 2.56% -16.26% -12.83% -47.84% -4.40% -
  Horiz. % 32.00% 37.33% 36.40% 43.47% 49.87% 95.60% 100.00%
ROE 4.09 % 4.00 % - % 3.15 % 2.88 % 4.13 % 3.83 % 1.10%
  YoY % 2.25% 0.00% 0.00% 9.37% -30.27% 7.83% -
  Horiz. % 106.79% 104.44% 0.00% 82.25% 75.20% 107.83% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 133.61 111.78 92.35 74.86 59.31 45.22 41.70 21.41%
  YoY % 19.53% 21.04% 23.36% 26.22% 31.16% 8.44% -
  Horiz. % 320.41% 268.06% 221.46% 179.52% 142.23% 108.44% 100.00%
EPS 3.20 3.13 2.53 2.44 2.22 3.24 3.13 0.37%
  YoY % 2.24% 23.72% 3.69% 9.91% -31.48% 3.51% -
  Horiz. % 102.24% 100.00% 80.83% 77.96% 70.93% 103.51% 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 0.7842 0.7836 0.0000 0.7764 0.7711 0.7844 0.8166 -0.67%
  YoY % 0.08% 0.00% 0.00% 0.69% -1.70% -3.94% -
  Horiz. % 96.03% 95.96% 0.00% 95.08% 94.43% 96.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,286,531
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 133.61 111.78 92.35 74.86 59.31 45.22 41.70 21.41%
  YoY % 19.53% 21.04% 23.36% 26.22% 31.16% 8.44% -
  Horiz. % 320.41% 268.06% 221.46% 179.52% 142.23% 108.44% 100.00%
EPS 3.20 3.13 2.53 2.44 2.22 3.24 3.13 0.37%
  YoY % 2.24% 23.72% 3.69% 9.91% -31.48% 3.51% -
  Horiz. % 102.24% 100.00% 80.83% 77.96% 70.93% 103.51% 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 0.7842 0.7836 0.0000 0.7764 0.7711 0.7844 0.8166 -0.67%
  YoY % 0.08% 0.00% 0.00% 0.69% -1.70% -3.94% -
  Horiz. % 96.03% 95.96% 0.00% 95.08% 94.43% 96.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.8500 2.8200 3.0000 2.3900 2.5900 3.7200 2.8800 -
P/RPS 2.13 2.52 3.25 3.19 4.37 8.23 6.91 -17.80%
  YoY % -15.48% -22.46% 1.88% -27.00% -46.90% 19.10% -
  Horiz. % 30.82% 36.47% 47.03% 46.16% 63.24% 119.10% 100.00%
P/EPS 88.89 90.04 118.79 97.80 116.73 114.80 92.12 -0.59%
  YoY % -1.28% -24.20% 21.46% -16.22% 1.68% 24.62% -
  Horiz. % 96.49% 97.74% 128.95% 106.17% 126.72% 124.62% 100.00%
EY 1.13 1.11 0.84 1.02 0.86 0.87 1.09 0.60%
  YoY % 1.80% 32.14% -17.65% 18.60% -1.15% -20.18% -
  Horiz. % 103.67% 101.83% 77.06% 93.58% 78.90% 79.82% 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 3.63 3.60 0.00 3.08 3.36 4.74 3.53 0.47%
  YoY % 0.83% 0.00% 0.00% -8.33% -29.11% 34.28% -
  Horiz. % 102.83% 101.98% 0.00% 87.25% 95.18% 134.28% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 28/05/18 09/05/17 11/05/16 07/05/15 15/05/14 15/05/13 -
Price 2.8900 2.7600 3.1000 2.3000 2.6200 3.6000 3.2200 -
P/RPS 2.16 2.47 3.36 3.07 4.42 7.96 7.72 -19.12%
  YoY % -12.55% -26.49% 9.45% -30.54% -44.47% 3.11% -
  Horiz. % 27.98% 31.99% 43.52% 39.77% 57.25% 103.11% 100.00%
P/EPS 90.13 88.13 122.75 94.11 118.08 111.10 102.99 -2.20%
  YoY % 2.27% -28.20% 30.43% -20.30% 6.28% 7.87% -
  Horiz. % 87.51% 85.57% 119.19% 91.38% 114.65% 107.87% 100.00%
EY 1.11 1.13 0.81 1.06 0.85 0.90 0.97 2.27%
  YoY % -1.77% 39.51% -23.58% 24.71% -5.56% -7.22% -
  Horiz. % 114.43% 116.49% 83.51% 109.28% 87.63% 92.78% 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 3.69 3.52 0.00 2.96 3.40 4.59 3.94 -1.09%
  YoY % 4.83% 0.00% 0.00% -12.94% -25.93% 16.50% -
  Horiz. % 93.65% 89.34% 0.00% 75.13% 86.29% 116.50% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers