[GASMSIA] YoY Annualized Quarter 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- 7.16%

YoY- 3.62%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	6,490,594	6,944,244	5,992,954	5,170,312	4,003,954	3,269,453	2,657,282	16.03%
YoY %	-6.53%	15.87%	15.91%	29.13%	22.47%	23.04%	-	-
Horiz. %	244.26%	261.33%	225.53%	194.57%	150.68%	123.04%	100.00%	-
PBT	261,864	231,866	230,505	202,258	193,390	167,936	251,742	0.65%
YoY %	12.94%	0.59%	13.97%	4.59%	15.16%	-33.29%	-	-
Horiz. %	104.02%	92.10%	91.56%	80.34%	76.82%	66.71%	100.00%	-
Tax	-70,673	-55,630	-58,086	-45,978	-42,388	-40,185	-59,357	2.94%
YoY %	-27.04%	4.23%	-26.33%	-8.47%	-5.48%	32.30%	-	-
Horiz. %	119.06%	93.72%	97.86%	77.46%	71.41%	67.70%	100.00%	-
NP	191,190	176,236	172,418	156,280	151,002	127,750	192,385	-0.10%
YoY %	8.49%	2.21%	10.33%	3.50%	18.20%	-33.60%	-	-
Horiz. %	99.38%	91.61%	89.62%	81.23%	78.49%	66.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,190	185,070	172,418	156,877	151,402	127,854	192,385	-0.10%
YoY %	3.31%	7.34%	9.91%	3.62%	18.42%	-33.54%	-	-
Horiz. %	99.38%	96.20%	89.62%	81.54%	78.70%	66.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	23.99%	25.20%	22.73%	21.92%	23.93%	23.58%	-
YoY %	12.51%	-4.80%	10.87%	3.70%	-8.40%	1.48%	-	-
Horiz. %	114.46%	101.74%	106.87%	96.40%	92.96%	101.48%	100.00%	-
Total Cost	6,299,404	6,768,008	5,820,536	5,014,032	3,852,952	3,141,702	2,464,897	16.91%
YoY %	-6.92%	16.28%	16.08%	30.13%	22.64%	27.46%	-	-
Horiz. %	255.56%	274.58%	236.14%	203.42%	156.31%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,010,251	985,341	973,015	972,501	966,852	960,432	989,707	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	72,759	82,176	77,040	68,480	68,480	59,919	85,599	-2.66%
YoY %	-11.46%	6.67%	12.50%	0.00%	14.29%	-30.00%	-	-
Horiz. %	85.00%	96.00%	90.00%	80.00%	80.00%	70.00%	100.00%	-
Div Payout %	38.06%	44.40%	44.68%	43.65%	45.23%	46.87%	44.49%	-
YoY %	-14.28%	-0.63%	2.36%	-3.49%	-3.50%	5.35%	-	-
Horiz. %	85.55%	99.80%	100.43%	98.11%	101.66%	105.35%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,010,251	985,341	973,015	972,501	966,852	960,432	989,707	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	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%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	2.95%	2.54%	2.88%	3.02%	3.77%	3.91%	7.24%	-
YoY %	16.14%	-11.81%	-4.64%	-19.89%	-3.58%	-45.99%	-	-
Horiz. %	40.75%	35.08%	39.78%	41.71%	52.07%	54.01%	100.00%	-
ROE	18.93%	18.78%	17.72%	16.13%	15.66%	13.31%	19.44%	-
YoY %	0.80%	5.98%	9.86%	3.00%	17.66%	-31.53%	-	-
Horiz. %	97.38%	96.60%	91.15%	82.97%	80.56%	68.47%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	505.50	540.83	466.74	402.67	311.83	254.63	206.95	16.03%
YoY %	-6.53%	15.87%	15.91%	29.13%	22.46%	23.04%	-	-
Horiz. %	244.26%	261.33%	225.53%	194.57%	150.68%	123.04%	100.00%	-
EPS	14.89	13.72	13.43	12.21	11.79	9.96	14.99	-0.11%
YoY %	8.53%	2.16%	9.99%	3.56%	18.37%	-33.56%	-	-
Horiz. %	99.33%	91.53%	89.59%	81.45%	78.65%	66.44%	100.00%	-
DPS	5.67	6.40	6.00	5.33	5.33	4.67	6.67	-2.66%
YoY %	-11.41%	6.67%	12.57%	0.00%	14.13%	-29.99%	-	-
Horiz. %	85.01%	95.95%	89.96%	79.91%	79.91%	70.01%	100.00%	-
NAPS	0.7868	0.7674	0.7578	0.7574	0.753	0.748	0.7708	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	505.50	540.83	466.74	402.67	311.83	254.63	206.95	16.03%
YoY %	-6.53%	15.87%	15.91%	29.13%	22.46%	23.04%	-	-
Horiz. %	244.26%	261.33%	225.53%	194.57%	150.68%	123.04%	100.00%	-
EPS	14.89	13.72	13.43	12.21	11.79	9.96	14.99	-0.11%
YoY %	8.53%	2.16%	9.99%	3.56%	18.37%	-33.56%	-	-
Horiz. %	99.33%	91.53%	89.59%	81.45%	78.65%	66.44%	100.00%	-
DPS	5.67	6.40	6.00	5.33	5.33	4.67	6.67	-2.66%
YoY %	-11.41%	6.67%	12.57%	0.00%	14.13%	-29.99%	-	-
Horiz. %	85.01%	95.95%	89.96%	79.91%	79.91%	70.01%	100.00%	-
NAPS	0.7868	0.7674	0.7578	0.7574	0.753	0.748	0.7708	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.73	2.85	2.89	2.86	2.57	2.48	3.50	-
P/RPS	0.54	0.53	0.62	0.71	0.82	0.97	1.69	-17.30%
YoY %	1.89%	-14.52%	-12.68%	-13.41%	-15.46%	-42.60%	-	-
Horiz. %	31.95%	31.36%	36.69%	42.01%	48.52%	57.40%	100.00%	-
P/EPS	18.33	19.77	21.52	23.41	21.80	24.91	23.36	-3.95%
YoY %	-7.28%	-8.13%	-8.07%	7.39%	-12.48%	6.64%	-	-
Horiz. %	78.47%	84.63%	92.12%	100.21%	93.32%	106.64%	100.00%	-
EY	5.45	5.06	4.65	4.27	4.59	4.02	4.28	4.10%
YoY %	7.71%	8.82%	8.90%	-6.97%	14.18%	-6.07%	-	-
Horiz. %	127.34%	118.22%	108.64%	99.77%	107.24%	93.93%	100.00%	-
DY	2.08	2.25	2.08	1.86	2.08	1.88	1.90	1.51%
YoY %	-7.56%	8.17%	11.83%	-10.58%	10.64%	-1.05%	-	-
Horiz. %	109.47%	118.42%	109.47%	97.89%	109.47%	98.95%	100.00%	-
P/NAPS	3.47	3.71	3.81	3.78	3.41	3.32	4.54	-4.37%
YoY %	-6.47%	-2.62%	0.79%	10.85%	2.71%	-26.87%	-	-
Horiz. %	76.43%	81.72%	83.92%	83.26%	75.11%	73.13%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	12/11/20	14/11/19	14/11/18	09/11/17	17/11/16	26/11/15	12/11/14	-
Price	2.72	2.82	2.83	2.76	2.57	2.26	3.50	-
P/RPS	0.54	0.52	0.61	0.69	0.82	0.89	1.69	-17.30%
YoY %	3.85%	-14.75%	-11.59%	-15.85%	-7.87%	-47.34%	-	-
Horiz. %	31.95%	30.77%	36.09%	40.83%	48.52%	52.66%	100.00%	-
P/EPS	18.27	19.56	21.07	22.59	21.80	22.70	23.36	-4.00%
YoY %	-6.60%	-7.17%	-6.73%	3.62%	-3.96%	-2.83%	-	-
Horiz. %	78.21%	83.73%	90.20%	96.70%	93.32%	97.17%	100.00%	-
EY	5.47	5.11	4.74	4.43	4.59	4.41	4.28	4.16%
YoY %	7.05%	7.81%	7.00%	-3.49%	4.08%	3.04%	-	-
Horiz. %	127.80%	119.39%	110.75%	103.50%	107.24%	103.04%	100.00%	-
DY	2.08	2.27	2.12	1.93	2.08	2.06	1.90	1.51%
YoY %	-8.37%	7.08%	9.84%	-7.21%	0.97%	8.42%	-	-
Horiz. %	109.47%	119.47%	111.58%	101.58%	109.47%	108.42%	100.00%	-
P/NAPS	3.46	3.67	3.73	3.64	3.41	3.02	4.54	-4.42%
YoY %	-5.72%	-1.61%	2.47%	6.74%	12.91%	-33.48%	-	-
Horiz. %	76.21%	80.84%	82.16%	80.18%	75.11%	66.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-07 16:20:00

EMA 5

10 Mins

BUY

2024-06-07 16:15:00

EMA 5

5 Mins

BUY

2024-06-07 16:05:00

EMA 5

5 Mins

SELL

2024-06-07 16:00:00

EMA 5

10 Mins

SELL

2024-06-07 16:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

341

PTRANS

PERAK TRANSIT BERHAD

324

MPI

MALAYSIAN PACIFIC INDUSTRIES

321

HLIND

HONG LEONG INDUSTRIES BHD

305

GENTING

GENTING BHD

263

YTLPOWR

YTL POWER INTERNATIONAL BHD

214

GENM

GENTING MALAYSIA BERHAD

205

MAYBANK

MALAYAN BANKING BHD

203

DNEX

DAGANG NEXCHANGE BERHAD

193

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More