[GASMSIA] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 0.53%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 6,886,452 6,946,709 6,747,118 6,513,564 6,233,243 5,965,803 5,812,899 11.92%
PBT 242,143 235,138 236,382 234,321 234,119 269,366 270,239 -7.03%
Tax -52,040 -51,885 -54,098 -52,972 -53,727 -63,111 -60,727 -9.75%
NP 190,103 183,253 182,284 181,349 180,392 206,255 209,512 -6.25%
-
NP to SH 194,590 187,740 182,284 181,349 180,392 206,294 209,723 -4.85%
-
Tax Rate 21.49% 22.07% 22.89% 22.61% 22.95% 23.43% 22.47% -
Total Cost 6,696,349 6,763,456 6,564,834 6,332,215 6,052,851 5,759,548 5,603,387 12.57%
-
Net Worth 1,042,993 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 3.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 123,264 119,412 119,412 115,560 115,560 109,140 109,140 8.42%
Div Payout % 63.35% 63.60% 65.51% 63.72% 64.06% 52.91% 52.04% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,042,993 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 3.57%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.76% 2.64% 2.70% 2.78% 2.89% 3.46% 3.60% -
ROE 18.66% 19.05% 18.22% 18.01% 17.61% 21.20% 21.20% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 536.33 541.02 525.48 507.29 485.46 464.63 452.72 11.92%
EPS 15.15 14.62 14.20 14.12 14.05 16.07 16.33 -4.86%
DPS 9.60 9.30 9.30 9.00 9.00 8.50 8.50 8.42%
NAPS 0.8123 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 3.57%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 536.33 541.02 525.48 507.29 485.46 464.63 452.72 11.92%
EPS 15.15 14.62 14.20 14.12 14.05 16.07 16.33 -4.86%
DPS 9.60 9.30 9.30 9.00 9.00 8.50 8.50 8.42%
NAPS 0.8123 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 3.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.75 2.85 2.84 2.85 2.83 2.89 2.87 -
P/RPS 0.51 0.53 0.54 0.56 0.58 0.62 0.63 -13.10%
P/EPS 18.15 19.49 20.00 20.18 20.14 17.99 17.57 2.18%
EY 5.51 5.13 5.00 4.96 4.96 5.56 5.69 -2.11%
DY 3.49 3.26 3.27 3.16 3.18 2.94 2.96 11.57%
P/NAPS 3.39 3.71 3.64 3.63 3.55 3.81 3.72 -5.98%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 13/02/20 14/11/19 19/08/19 15/05/19 15/02/19 14/11/18 08/08/18 -
Price 2.82 2.82 2.86 2.89 2.80 2.83 2.93 -
P/RPS 0.53 0.52 0.54 0.57 0.58 0.61 0.65 -12.68%
P/EPS 18.61 19.29 20.15 20.46 19.93 17.61 17.94 2.46%
EY 5.37 5.18 4.96 4.89 5.02 5.68 5.57 -2.40%
DY 3.40 3.30 3.25 3.11 3.21 3.00 2.90 11.15%
P/NAPS 3.47 3.67 3.67 3.69 3.51 3.73 3.80 -5.86%

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