[GASMSIA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 46.47%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 3,452,310 1,715,570 6,233,243 4,494,716 2,938,435 1,435,249 5,348,821 -25.37%
PBT 120,740 54,980 234,119 172,879 118,478 54,778 248,181 -38.22%
Tax -30,563 -13,811 -53,727 -43,565 -30,192 -14,566 -54,030 -31.67%
NP 90,177 41,169 180,392 129,314 88,286 40,212 194,151 -40.10%
-
NP to SH 90,177 41,169 180,392 129,314 88,286 40,212 194,638 -40.20%
-
Tax Rate 25.31% 25.12% 22.95% 25.20% 25.48% 26.59% 21.77% -
Total Cost 3,362,133 1,674,401 6,052,851 4,365,402 2,850,149 1,395,037 5,154,670 -24.84%
-
Net Worth 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 -3.19%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 61,632 - 115,560 57,780 57,780 - 102,720 -28.92%
Div Payout % 68.35% - 64.06% 44.68% 65.45% - 52.77% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 -3.19%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.61% 2.40% 2.89% 2.88% 3.00% 2.80% 3.63% -
ROE 9.01% 4.09% 17.61% 13.29% 8.92% 4.00% 18.53% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 268.87 133.61 485.46 350.06 228.85 111.78 416.57 -25.37%
EPS 7.02 3.20 14.05 10.07 6.88 3.13 15.16 -40.23%
DPS 4.80 0.00 9.00 4.50 4.50 0.00 8.00 -28.92%
NAPS 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 -3.19%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 268.87 133.61 485.46 350.06 228.85 111.78 416.57 -25.37%
EPS 7.02 3.20 14.05 10.07 6.88 3.13 15.16 -40.23%
DPS 4.80 0.00 9.00 4.50 4.50 0.00 8.00 -28.92%
NAPS 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 -3.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.84 2.85 2.83 2.89 2.87 2.82 2.89 -
P/RPS 1.06 2.13 0.58 0.83 1.25 2.52 0.69 33.24%
P/EPS 40.44 88.89 20.14 28.70 41.74 90.04 19.06 65.34%
EY 2.47 1.13 4.96 3.48 2.40 1.11 5.25 -39.59%
DY 1.69 0.00 3.18 1.56 1.57 0.00 2.77 -28.13%
P/NAPS 3.64 3.63 3.55 3.81 3.72 3.60 3.53 2.07%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 15/05/19 15/02/19 14/11/18 08/08/18 28/05/18 15/02/18 -
Price 2.86 2.89 2.82 2.83 2.93 2.76 2.70 -
P/RPS 1.06 2.16 0.58 0.81 1.28 2.47 0.65 38.67%
P/EPS 40.72 90.13 20.07 28.10 42.61 88.13 17.81 73.81%
EY 2.46 1.11 4.98 3.56 2.35 1.13 5.61 -42.36%
DY 1.68 0.00 3.19 1.59 1.54 0.00 2.96 -31.52%
P/NAPS 3.67 3.69 3.54 3.73 3.80 3.52 3.30 7.36%

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