[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 36.96%
YoY- 5.38%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 4,867,946 3,145,845 1,606,205 6,886,453 5,208,183 3,452,310 1,715,570 100.04%
PBT 196,398 126,590 67,364 242,145 173,900 120,740 54,980 133.13%
Tax -53,005 -34,103 -19,501 -52,040 -41,723 -30,563 -13,811 144.52%
NP 143,393 92,487 47,863 190,105 132,177 90,177 41,169 129.25%
-
NP to SH 143,393 92,487 47,863 190,105 138,803 90,177 41,169 129.25%
-
Tax Rate 26.99% 26.94% 28.95% 21.49% 23.99% 25.31% 25.12% -
Total Cost 4,724,553 3,053,358 1,558,342 6,696,348 5,076,006 3,362,133 1,674,401 99.30%
-
Net Worth 1,010,251 1,014,103 1,026,814 1,042,993 985,341 1,000,492 1,006,912 0.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 54,570 54,570 - 123,264 61,632 61,632 - -
Div Payout % 38.06% 59.00% - 64.84% 44.40% 68.35% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,010,251 1,014,103 1,026,814 1,042,993 985,341 1,000,492 1,006,912 0.22%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.95% 2.94% 2.98% 2.76% 2.54% 2.61% 2.40% -
ROE 14.19% 9.12% 4.66% 18.23% 14.09% 9.01% 4.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 379.12 245.00 125.09 536.33 405.62 268.87 133.61 100.04%
EPS 11.17 7.20 3.73 14.81 10.29 7.02 3.20 129.58%
DPS 4.25 4.25 0.00 9.60 4.80 4.80 0.00 -
NAPS 0.7868 0.7898 0.7997 0.8123 0.7674 0.7792 0.7842 0.22%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 379.12 245.00 125.09 536.33 405.62 268.87 133.61 100.04%
EPS 11.17 7.20 3.73 14.81 10.29 7.02 3.20 129.58%
DPS 4.25 4.25 0.00 9.60 4.80 4.80 0.00 -
NAPS 0.7868 0.7898 0.7997 0.8123 0.7674 0.7792 0.7842 0.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.73 2.80 2.60 2.75 2.85 2.84 2.85 -
P/RPS 0.72 1.14 2.08 0.51 0.70 1.06 2.13 -51.37%
P/EPS 24.45 38.87 69.75 18.57 26.36 40.44 88.89 -57.60%
EY 4.09 2.57 1.43 5.38 3.79 2.47 1.13 135.18%
DY 1.56 1.52 0.00 3.49 1.68 1.69 0.00 -
P/NAPS 3.47 3.55 3.25 3.39 3.71 3.64 3.63 -2.95%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 13/08/20 14/05/20 13/02/20 14/11/19 19/08/19 15/05/19 -
Price 2.72 2.70 2.77 2.82 2.82 2.86 2.89 -
P/RPS 0.72 1.10 2.21 0.53 0.70 1.06 2.16 -51.82%
P/EPS 24.36 37.48 74.31 19.05 26.09 40.72 90.13 -58.09%
EY 4.11 2.67 1.35 5.25 3.83 2.46 1.11 138.76%
DY 1.56 1.57 0.00 3.40 1.70 1.68 0.00 -
P/NAPS 3.46 3.42 3.46 3.47 3.67 3.67 3.69 -4.18%

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