[GASMSIA] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.28%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 6,513,564 6,233,243 5,965,803 5,812,899 5,597,046 5,348,821 4,927,737 20.46%
PBT 234,321 234,119 269,366 270,239 257,790 248,181 219,496 4.45%
Tax -52,972 -53,727 -63,111 -60,727 -57,071 -54,030 -51,118 2.40%
NP 181,349 180,392 206,255 209,512 200,719 194,151 168,378 5.07%
-
NP to SH 181,349 180,392 206,294 209,723 201,109 194,638 169,243 4.71%
-
Tax Rate 22.61% 22.95% 23.43% 22.47% 22.14% 21.77% 23.29% -
Total Cost 6,332,215 6,052,851 5,759,548 5,603,387 5,396,327 5,154,670 4,759,359 20.98%
-
Net Worth 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 2.34%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 115,560 115,560 109,140 109,140 102,720 102,720 102,720 8.17%
Div Payout % 63.72% 64.06% 52.91% 52.04% 51.08% 52.77% 60.69% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 2.34%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.78% 2.89% 3.46% 3.60% 3.59% 3.63% 3.42% -
ROE 18.01% 17.61% 21.20% 21.20% 19.99% 18.53% 17.40% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 507.29 485.46 464.63 452.72 435.91 416.57 383.78 20.46%
EPS 14.12 14.05 16.07 16.33 15.66 15.16 13.18 4.70%
DPS 9.00 9.00 8.50 8.50 8.00 8.00 8.00 8.17%
NAPS 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 0.7574 2.34%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 507.29 485.46 464.63 452.72 435.91 416.57 383.78 20.46%
EPS 14.12 14.05 16.07 16.33 15.66 15.16 13.18 4.70%
DPS 9.00 9.00 8.50 8.50 8.00 8.00 8.00 8.17%
NAPS 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 0.7574 2.34%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.85 2.83 2.89 2.87 2.82 2.89 2.86 -
P/RPS 0.56 0.58 0.62 0.63 0.65 0.69 0.75 -17.71%
P/EPS 20.18 20.14 17.99 17.57 18.00 19.06 21.70 -4.73%
EY 4.96 4.96 5.56 5.69 5.55 5.25 4.61 5.00%
DY 3.16 3.18 2.94 2.96 2.84 2.77 2.80 8.40%
P/NAPS 3.63 3.55 3.81 3.72 3.60 3.53 3.78 -2.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 15/02/19 14/11/18 08/08/18 28/05/18 15/02/18 09/11/17 -
Price 2.89 2.80 2.83 2.93 2.76 2.70 2.76 -
P/RPS 0.57 0.58 0.61 0.65 0.63 0.65 0.72 -14.43%
P/EPS 20.46 19.93 17.61 17.94 17.62 17.81 20.94 -1.53%
EY 4.89 5.02 5.68 5.57 5.67 5.61 4.78 1.52%
DY 3.11 3.21 3.00 2.90 2.90 2.96 2.90 4.77%
P/NAPS 3.69 3.51 3.73 3.80 3.52 3.30 3.64 0.91%

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