[GASMSIA] QoQ TTM 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- -12.56%

YoY- -7.32%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	6,946,709	6,747,118	6,513,564	6,233,243	5,965,803	5,812,899	5,597,046	15.47%
YoY %	2.96%	3.59%	4.50%	4.48%	2.63%	3.86%	-	-
Horiz. %	124.11%	120.55%	116.38%	111.37%	106.59%	103.86%	100.00%	-
PBT	235,138	236,382	234,321	234,119	269,366	270,239	257,790	-5.94%
YoY %	-0.53%	0.88%	0.09%	-13.09%	-0.32%	4.83%	-	-
Horiz. %	91.21%	91.70%	90.90%	90.82%	104.49%	104.83%	100.00%	-
Tax	-51,885	-54,098	-52,972	-53,727	-63,111	-60,727	-57,071	-6.14%
YoY %	4.09%	-2.13%	1.41%	14.87%	-3.93%	-6.41%	-	-
Horiz. %	90.91%	94.79%	92.82%	94.14%	110.58%	106.41%	100.00%	-
NP	183,253	182,284	181,349	180,392	206,255	209,512	200,719	-5.88%
YoY %	0.53%	0.52%	0.53%	-12.54%	-1.55%	4.38%	-	-
Horiz. %	91.30%	90.82%	90.35%	89.87%	102.76%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,740	182,284	181,349	180,392	206,294	209,723	201,109	-4.47%
YoY %	2.99%	0.52%	0.53%	-12.56%	-1.64%	4.28%	-	-
Horiz. %	93.35%	90.64%	90.17%	89.70%	102.58%	104.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.07%	22.89%	22.61%	22.95%	23.43%	22.47%	22.14%	-
YoY %	-3.58%	1.24%	-1.48%	-2.05%	4.27%	1.49%	-	-
Horiz. %	99.68%	103.39%	102.12%	103.66%	105.83%	101.49%	100.00%	-
Total Cost	6,763,456	6,564,834	6,332,215	6,052,851	5,759,548	5,603,387	5,396,327	16.23%
YoY %	3.03%	3.67%	4.62%	5.09%	2.79%	3.84%	-	-
Horiz. %	125.33%	121.65%	117.34%	112.17%	106.73%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	985,341	1,000,492	1,006,912	1,024,118	973,015	989,322	1,006,142	-1.38%
YoY %	-1.51%	-0.64%	-1.68%	5.25%	-1.65%	-1.67%	-	-
Horiz. %	97.93%	99.44%	100.08%	101.79%	96.71%	98.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	119,412	119,412	115,560	115,560	109,140	109,140	102,720	10.54%
YoY %	0.00%	3.33%	0.00%	5.88%	0.00%	6.25%	-	-
Horiz. %	116.25%	116.25%	112.50%	112.50%	106.25%	106.25%	100.00%	-
Div Payout %	63.60%	65.51%	63.72%	64.06%	52.91%	52.04%	51.08%	-
YoY %	-2.92%	2.81%	-0.53%	21.07%	1.67%	1.88%	-	-
Horiz. %	124.51%	128.25%	124.75%	125.41%	103.58%	101.88%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	985,341	1,000,492	1,006,912	1,024,118	973,015	989,322	1,006,142	-1.38%
YoY %	-1.51%	-0.64%	-1.68%	5.25%	-1.65%	-1.67%	-	-
Horiz. %	97.93%	99.44%	100.08%	101.79%	96.71%	98.33%	100.00%	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	2.64%	2.70%	2.78%	2.89%	3.46%	3.60%	3.59%	-
YoY %	-2.22%	-2.88%	-3.81%	-16.47%	-3.89%	0.28%	-	-
Horiz. %	73.54%	75.21%	77.44%	80.50%	96.38%	100.28%	100.00%	-
ROE	19.05%	18.22%	18.01%	17.61%	21.20%	21.20%	19.99%	-
YoY %	4.56%	1.17%	2.27%	-16.93%	0.00%	6.05%	-	-
Horiz. %	95.30%	91.15%	90.10%	88.09%	106.05%	106.05%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	541.02	525.48	507.29	485.46	464.63	452.72	435.91	15.47%
YoY %	2.96%	3.59%	4.50%	4.48%	2.63%	3.86%	-	-
Horiz. %	124.11%	120.55%	116.37%	111.37%	106.59%	103.86%	100.00%	-
EPS	14.62	14.20	14.12	14.05	16.07	16.33	15.66	-4.47%
YoY %	2.96%	0.57%	0.50%	-12.57%	-1.59%	4.28%	-	-
Horiz. %	93.36%	90.68%	90.17%	89.72%	102.62%	104.28%	100.00%	-
DPS	9.30	9.30	9.00	9.00	8.50	8.50	8.00	10.54%
YoY %	0.00%	3.33%	0.00%	5.88%	0.00%	6.25%	-	-
Horiz. %	116.25%	116.25%	112.50%	112.50%	106.25%	106.25%	100.00%	-
NAPS	0.7674	0.7792	0.7842	0.7976	0.7578	0.7705	0.7836	-1.38%
YoY %	-1.51%	-0.64%	-1.68%	5.25%	-1.65%	-1.67%	-	-
Horiz. %	97.93%	99.44%	100.08%	101.79%	96.71%	98.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	541.02	525.48	507.29	485.46	464.63	452.72	435.91	15.47%
YoY %	2.96%	3.59%	4.50%	4.48%	2.63%	3.86%	-	-
Horiz. %	124.11%	120.55%	116.37%	111.37%	106.59%	103.86%	100.00%	-
EPS	14.62	14.20	14.12	14.05	16.07	16.33	15.66	-4.47%
YoY %	2.96%	0.57%	0.50%	-12.57%	-1.59%	4.28%	-	-
Horiz. %	93.36%	90.68%	90.17%	89.72%	102.62%	104.28%	100.00%	-
DPS	9.30	9.30	9.00	9.00	8.50	8.50	8.00	10.54%
YoY %	0.00%	3.33%	0.00%	5.88%	0.00%	6.25%	-	-
Horiz. %	116.25%	116.25%	112.50%	112.50%	106.25%	106.25%	100.00%	-
NAPS	0.7674	0.7792	0.7842	0.7976	0.7578	0.7705	0.7836	-1.38%
YoY %	-1.51%	-0.64%	-1.68%	5.25%	-1.65%	-1.67%	-	-
Horiz. %	97.93%	99.44%	100.08%	101.79%	96.71%	98.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
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	0.53	0.54	0.56	0.58	0.62	0.63	0.65	-12.71%
YoY %	-1.85%	-3.57%	-3.45%	-6.45%	-1.59%	-3.08%	-	-
Horiz. %	81.54%	83.08%	86.15%	89.23%	95.38%	96.92%	100.00%	-
P/EPS	19.49	20.00	20.18	20.14	17.99	17.57	18.00	5.43%
YoY %	-2.55%	-0.89%	0.20%	11.95%	2.39%	-2.39%	-	-
Horiz. %	108.28%	111.11%	112.11%	111.89%	99.94%	97.61%	100.00%	-
EY	5.13	5.00	4.96	4.96	5.56	5.69	5.55	-5.10%
YoY %	2.60%	0.81%	0.00%	-10.79%	-2.28%	2.52%	-	-
Horiz. %	92.43%	90.09%	89.37%	89.37%	100.18%	102.52%	100.00%	-
DY	3.26	3.27	3.16	3.18	2.94	2.96	2.84	9.62%
YoY %	-0.31%	3.48%	-0.63%	8.16%	-0.68%	4.23%	-	-
Horiz. %	114.79%	115.14%	111.27%	111.97%	103.52%	104.23%	100.00%	-
P/NAPS	3.71	3.64	3.63	3.55	3.81	3.72	3.60	2.02%
YoY %	1.92%	0.28%	2.25%	-6.82%	2.42%	3.33%	-	-
Horiz. %	103.06%	101.11%	100.83%	98.61%	105.83%	103.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
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	2.80	2.83	2.93	2.76	-
P/RPS	0.52	0.54	0.57	0.58	0.61	0.65	0.63	-11.99%
YoY %	-3.70%	-5.26%	-1.72%	-4.92%	-6.15%	3.17%	-	-
Horiz. %	82.54%	85.71%	90.48%	92.06%	96.83%	103.17%	100.00%	-
P/EPS	19.29	20.15	20.46	19.93	17.61	17.94	17.62	6.21%
YoY %	-4.27%	-1.52%	2.66%	13.17%	-1.84%	1.82%	-	-
Horiz. %	109.48%	114.36%	116.12%	113.11%	99.94%	101.82%	100.00%	-
EY	5.18	4.96	4.89	5.02	5.68	5.57	5.67	-5.84%
YoY %	4.44%	1.43%	-2.59%	-11.62%	1.97%	-1.76%	-	-
Horiz. %	91.36%	87.48%	86.24%	88.54%	100.18%	98.24%	100.00%	-
DY	3.30	3.25	3.11	3.21	3.00	2.90	2.90	8.98%
YoY %	1.54%	4.50%	-3.12%	7.00%	3.45%	0.00%	-	-
Horiz. %	113.79%	112.07%	107.24%	110.69%	103.45%	100.00%	100.00%	-
P/NAPS	3.67	3.67	3.69	3.51	3.73	3.80	3.52	2.81%
YoY %	0.00%	-0.54%	5.13%	-5.90%	-1.84%	7.95%	-	-
Horiz. %	104.26%	104.26%	104.83%	99.72%	105.97%	107.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos