[GASMSIA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.78%
YoY- 20.61%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 6,862,280 6,233,243 5,992,954 5,876,870 5,740,996 5,348,821 5,170,312 20.79%
PBT 219,920 234,119 230,505 236,956 219,112 248,181 202,258 5.74%
Tax -55,244 -53,727 -58,086 -60,384 -58,264 -54,030 -45,978 13.03%
NP 164,676 180,392 172,418 176,572 160,848 194,151 156,280 3.55%
-
NP to SH 164,676 180,392 172,418 176,572 160,848 194,638 156,877 3.29%
-
Tax Rate 25.12% 22.95% 25.20% 25.48% 26.59% 21.77% 22.73% -
Total Cost 6,697,604 6,052,851 5,820,536 5,700,298 5,580,148 5,154,670 5,014,032 21.31%
-
Net Worth 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 2.34%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 115,560 77,040 115,560 - 102,720 68,480 -
Div Payout % - 64.06% 44.68% 65.45% - 52.77% 43.65% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 2.34%
NOSH 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 1,284,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.40% 2.89% 2.88% 3.00% 2.80% 3.63% 3.02% -
ROE 16.35% 17.61% 17.72% 17.85% 15.99% 18.53% 16.13% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 534.45 485.46 466.74 457.70 447.12 416.57 402.67 20.79%
EPS 12.80 14.05 13.43 13.76 12.52 15.16 12.21 3.19%
DPS 0.00 9.00 6.00 9.00 0.00 8.00 5.33 -
NAPS 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 0.7574 2.34%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 534.45 485.46 466.74 457.70 447.12 416.57 402.67 20.79%
EPS 12.80 14.05 13.43 13.76 12.52 15.16 12.21 3.19%
DPS 0.00 9.00 6.00 9.00 0.00 8.00 5.33 -
NAPS 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 0.7574 2.34%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.85 2.83 2.89 2.87 2.82 2.89 2.86 -
P/RPS 0.53 0.58 0.62 0.63 0.63 0.69 0.71 -17.72%
P/EPS 22.22 20.14 21.52 20.87 22.51 19.06 23.41 -3.42%
EY 4.50 4.96 4.65 4.79 4.44 5.25 4.27 3.56%
DY 0.00 3.18 2.08 3.14 0.00 2.77 1.86 -
P/NAPS 3.63 3.55 3.81 3.72 3.60 3.53 3.78 -2.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 15/02/19 14/11/18 08/08/18 28/05/18 15/02/18 09/11/17 -
Price 2.89 2.82 2.83 2.93 2.76 2.70 2.76 -
P/RPS 0.54 0.58 0.61 0.64 0.62 0.65 0.69 -15.08%
P/EPS 22.53 20.07 21.07 21.31 22.03 17.81 22.59 -0.17%
EY 4.44 4.98 4.74 4.69 4.54 5.61 4.43 0.15%
DY 0.00 3.19 2.12 3.07 0.00 2.96 1.93 -
P/NAPS 3.69 3.54 3.73 3.80 3.52 3.30 3.64 0.91%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment