[GASMSIA] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.08%
YoY- 46.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 5,597,046 5,348,821 4,927,737 4,592,064 4,277,419 4,052,969 4,170,044 21.69%
PBT 257,790 248,181 219,496 219,818 217,027 212,845 162,651 35.97%
Tax -57,071 -54,030 -51,118 -52,638 -51,609 -48,426 -39,158 28.57%
NP 200,719 194,151 168,378 167,180 165,418 164,419 123,493 38.27%
-
NP to SH 201,109 194,638 169,243 167,984 166,185 165,137 123,822 38.21%
-
Tax Rate 22.14% 21.77% 23.29% 23.95% 23.78% 22.75% 24.07% -
Total Cost 5,396,327 5,154,670 4,759,359 4,424,884 4,112,001 3,888,550 4,046,551 21.17%
-
Net Worth 1,006,142 1,050,312 972,501 979,306 0 1,020,137 966,852 2.69%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 102,720 102,720 102,720 102,720 102,720 102,720 112,606 -5.94%
Div Payout % 51.08% 52.77% 60.69% 61.15% 61.81% 62.20% 90.94% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,006,142 1,050,312 972,501 979,306 0 1,020,137 966,852 2.69%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.59% 3.63% 3.42% 3.64% 3.87% 4.06% 2.96% -
ROE 19.99% 18.53% 17.40% 17.15% 0.00% 16.19% 12.81% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 435.91 416.57 383.78 357.64 333.13 315.65 324.77 21.70%
EPS 15.66 15.16 13.18 13.08 12.94 12.86 9.64 38.23%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.77 -5.94%
NAPS 0.7836 0.818 0.7574 0.7627 0.00 0.7945 0.753 2.69%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 435.91 416.57 383.78 357.64 333.13 315.65 324.77 21.70%
EPS 15.66 15.16 13.18 13.08 12.94 12.86 9.64 38.23%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.77 -5.94%
NAPS 0.7836 0.818 0.7574 0.7627 0.00 0.7945 0.753 2.69%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.82 2.89 2.86 3.00 3.00 2.47 2.57 -
P/RPS 0.65 0.69 0.75 0.84 0.90 0.78 0.79 -12.20%
P/EPS 18.00 19.06 21.70 22.93 23.18 19.21 26.65 -23.03%
EY 5.55 5.25 4.61 4.36 4.31 5.21 3.75 29.90%
DY 2.84 2.77 2.80 2.67 2.67 3.24 3.41 -11.48%
P/NAPS 3.60 3.53 3.78 3.93 0.00 3.11 3.41 3.68%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 15/02/18 09/11/17 10/08/17 09/05/17 15/02/17 17/11/16 -
Price 2.76 2.70 2.76 2.99 3.10 2.76 2.57 -
P/RPS 0.63 0.65 0.72 0.84 0.93 0.87 0.79 -14.01%
P/EPS 17.62 17.81 20.94 22.85 23.95 21.46 26.65 -24.12%
EY 5.67 5.61 4.78 4.38 4.18 4.66 3.75 31.76%
DY 2.90 2.96 2.90 2.68 2.58 2.90 3.41 -10.24%
P/NAPS 3.52 3.30 3.64 3.92 0.00 3.47 3.41 2.14%

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