[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 39.5%
YoY- -7.32%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 5,208,183 3,452,310 1,715,570 6,233,243 4,494,716 2,938,435 1,435,249 135.95%
PBT 173,900 120,740 54,980 234,119 172,879 118,478 54,778 115.85%
Tax -41,723 -30,563 -13,811 -53,727 -43,565 -30,192 -14,566 101.56%
NP 132,177 90,177 41,169 180,392 129,314 88,286 40,212 120.91%
-
NP to SH 138,803 90,177 41,169 180,392 129,314 88,286 40,212 128.22%
-
Tax Rate 23.99% 25.31% 25.12% 22.95% 25.20% 25.48% 26.59% -
Total Cost 5,076,006 3,362,133 1,674,401 6,052,851 4,365,402 2,850,149 1,395,037 136.38%
-
Net Worth 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 -1.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 61,632 61,632 - 115,560 57,780 57,780 - -
Div Payout % 44.40% 68.35% - 64.06% 44.68% 65.45% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 -1.38%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.54% 2.61% 2.40% 2.89% 2.88% 3.00% 2.80% -
ROE 14.09% 9.01% 4.09% 17.61% 13.29% 8.92% 4.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 405.62 268.87 133.61 485.46 350.06 228.85 111.78 135.95%
EPS 10.29 7.02 3.20 14.05 10.07 6.88 3.13 120.93%
DPS 4.80 4.80 0.00 9.00 4.50 4.50 0.00 -
NAPS 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 -1.38%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 405.62 268.87 133.61 485.46 350.06 228.85 111.78 135.95%
EPS 10.29 7.02 3.20 14.05 10.07 6.88 3.13 120.93%
DPS 4.80 4.80 0.00 9.00 4.50 4.50 0.00 -
NAPS 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 -1.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.85 2.84 2.85 2.83 2.89 2.87 2.82 -
P/RPS 0.70 1.06 2.13 0.58 0.83 1.25 2.52 -57.39%
P/EPS 26.36 40.44 88.89 20.14 28.70 41.74 90.04 -55.87%
EY 3.79 2.47 1.13 4.96 3.48 2.40 1.11 126.57%
DY 1.68 1.69 0.00 3.18 1.56 1.57 0.00 -
P/NAPS 3.71 3.64 3.63 3.55 3.81 3.72 3.60 2.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 19/08/19 15/05/19 15/02/19 14/11/18 08/08/18 28/05/18 -
Price 2.82 2.86 2.89 2.82 2.83 2.93 2.76 -
P/RPS 0.70 1.06 2.16 0.58 0.81 1.28 2.47 -56.82%
P/EPS 26.09 40.72 90.13 20.07 28.10 42.61 88.13 -55.54%
EY 3.83 2.46 1.11 4.98 3.56 2.35 1.13 125.47%
DY 1.70 1.68 0.00 3.19 1.59 1.54 0.00 -
P/NAPS 3.67 3.67 3.69 3.54 3.73 3.80 3.52 2.81%

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