[GASMSIA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 60.73%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,938,435 1,435,249 5,348,821 3,877,734 2,474,357 1,185,710 4,052,969 -19.34%
PBT 118,478 54,778 248,181 151,694 96,420 43,855 212,845 -32.40%
Tax -30,192 -14,566 -54,030 -34,484 -23,495 -11,525 -48,425 -27.08%
NP 88,286 40,212 194,151 117,210 72,925 32,330 164,420 -34.01%
-
NP to SH 88,286 40,212 194,638 117,658 73,201 32,427 165,137 -34.20%
-
Tax Rate 25.48% 26.59% 21.77% 22.73% 24.37% 26.28% 22.75% -
Total Cost 2,850,149 1,395,037 5,154,670 3,760,524 2,401,432 1,153,380 3,888,549 -18.75%
-
Net Worth 989,322 1,006,142 1,050,312 972,501 979,306 0 1,020,137 -2.02%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 57,780 - 102,720 51,360 51,360 - 102,720 -31.92%
Div Payout % 65.45% - 52.77% 43.65% 70.16% - 62.20% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 989,322 1,006,142 1,050,312 972,501 979,306 0 1,020,137 -2.02%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.00% 2.80% 3.63% 3.02% 2.95% 2.73% 4.06% -
ROE 8.92% 4.00% 18.53% 12.10% 7.47% 0.00% 16.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 228.85 111.78 416.57 302.00 192.71 92.35 315.65 -19.34%
EPS 6.88 3.13 15.16 9.16 5.70 2.53 12.86 -34.17%
DPS 4.50 0.00 8.00 4.00 4.00 0.00 8.00 -31.92%
NAPS 0.7705 0.7836 0.818 0.7574 0.7627 0.00 0.7945 -2.02%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 228.85 111.78 416.57 302.00 192.71 92.35 315.65 -19.34%
EPS 6.88 3.13 15.16 9.16 5.70 2.53 12.86 -34.17%
DPS 4.50 0.00 8.00 4.00 4.00 0.00 8.00 -31.92%
NAPS 0.7705 0.7836 0.818 0.7574 0.7627 0.00 0.7945 -2.02%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.87 2.82 2.89 2.86 3.00 3.00 2.47 -
P/RPS 1.25 2.52 0.69 0.95 1.56 3.25 0.78 37.06%
P/EPS 41.74 90.04 19.06 31.21 52.62 118.79 19.21 67.99%
EY 2.40 1.11 5.25 3.20 1.90 0.84 5.21 -40.43%
DY 1.57 0.00 2.77 1.40 1.33 0.00 3.24 -38.38%
P/NAPS 3.72 3.60 3.53 3.78 3.93 0.00 3.11 12.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 08/08/18 28/05/18 15/02/18 09/11/17 10/08/17 09/05/17 15/02/17 -
Price 2.93 2.76 2.70 2.76 2.99 3.10 2.76 -
P/RPS 1.28 2.47 0.65 0.91 1.55 3.36 0.87 29.44%
P/EPS 42.61 88.13 17.81 30.12 52.45 122.75 21.46 58.17%
EY 2.35 1.13 5.61 3.32 1.91 0.81 4.66 -36.72%
DY 1.54 0.00 2.96 1.45 1.34 0.00 2.90 -34.49%
P/NAPS 3.80 3.52 3.30 3.64 3.92 0.00 3.47 6.26%

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