[GASMSIA] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.75%
YoY- 36.68%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 5,812,899 5,597,046 5,348,821 4,927,737 4,592,064 4,277,419 4,052,969 27.26%
PBT 270,239 257,790 248,181 219,496 219,818 217,027 212,845 17.30%
Tax -60,727 -57,071 -54,030 -51,118 -52,638 -51,609 -48,426 16.33%
NP 209,512 200,719 194,151 168,378 167,180 165,418 164,419 17.58%
-
NP to SH 209,723 201,109 194,638 169,243 167,984 166,185 165,137 17.32%
-
Tax Rate 22.47% 22.14% 21.77% 23.29% 23.95% 23.78% 22.75% -
Total Cost 5,603,387 5,396,327 5,154,670 4,759,359 4,424,884 4,112,001 3,888,550 27.66%
-
Net Worth 989,322 1,006,142 1,050,312 972,501 979,306 0 1,020,137 -2.02%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 109,140 102,720 102,720 102,720 102,720 102,720 102,720 4.13%
Div Payout % 52.04% 51.08% 52.77% 60.69% 61.15% 61.81% 62.20% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 989,322 1,006,142 1,050,312 972,501 979,306 0 1,020,137 -2.02%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.60% 3.59% 3.63% 3.42% 3.64% 3.87% 4.06% -
ROE 21.20% 19.99% 18.53% 17.40% 17.15% 0.00% 16.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 452.72 435.91 416.57 383.78 357.64 333.13 315.65 27.26%
EPS 16.33 15.66 15.16 13.18 13.08 12.94 12.86 17.31%
DPS 8.50 8.00 8.00 8.00 8.00 8.00 8.00 4.13%
NAPS 0.7705 0.7836 0.818 0.7574 0.7627 0.00 0.7945 -2.02%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 452.72 435.91 416.57 383.78 357.64 333.13 315.65 27.26%
EPS 16.33 15.66 15.16 13.18 13.08 12.94 12.86 17.31%
DPS 8.50 8.00 8.00 8.00 8.00 8.00 8.00 4.13%
NAPS 0.7705 0.7836 0.818 0.7574 0.7627 0.00 0.7945 -2.02%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.87 2.82 2.89 2.86 3.00 3.00 2.47 -
P/RPS 0.63 0.65 0.69 0.75 0.84 0.90 0.78 -13.30%
P/EPS 17.57 18.00 19.06 21.70 22.93 23.18 19.21 -5.79%
EY 5.69 5.55 5.25 4.61 4.36 4.31 5.21 6.06%
DY 2.96 2.84 2.77 2.80 2.67 2.67 3.24 -5.86%
P/NAPS 3.72 3.60 3.53 3.78 3.93 0.00 3.11 12.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 08/08/18 28/05/18 15/02/18 09/11/17 10/08/17 09/05/17 15/02/17 -
Price 2.93 2.76 2.70 2.76 2.99 3.10 2.76 -
P/RPS 0.65 0.63 0.65 0.72 0.84 0.93 0.87 -17.70%
P/EPS 17.94 17.62 17.81 20.94 22.85 23.95 21.46 -11.28%
EY 5.57 5.67 5.61 4.78 4.38 4.18 4.66 12.66%
DY 2.90 2.90 2.96 2.90 2.68 2.58 2.90 0.00%
P/NAPS 3.80 3.52 3.30 3.64 3.92 0.00 3.47 6.26%

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