[GASMSIA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2.35%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 5,214,856 6,490,594 6,944,244 5,992,954 5,170,312 4,003,954 3,269,453 8.08%
PBT 317,842 261,864 231,866 230,505 202,258 193,390 167,936 11.20%
Tax -77,402 -70,673 -55,630 -58,086 -45,978 -42,388 -40,185 11.53%
NP 240,440 191,190 176,236 172,418 156,280 151,002 127,750 11.10%
-
NP to SH 240,440 191,190 185,070 172,418 156,877 151,402 127,854 11.08%
-
Tax Rate 24.35% 26.99% 23.99% 25.20% 22.73% 21.92% 23.93% -
Total Cost 4,974,416 6,299,404 6,768,008 5,820,536 5,014,032 3,852,952 3,141,702 7.95%
-
Net Worth 1,060,455 1,010,251 985,341 973,015 972,501 966,852 960,432 1.66%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 82,176 72,759 82,176 77,040 68,480 68,480 59,919 5.40%
Div Payout % 34.18% 38.06% 44.40% 44.68% 43.65% 45.23% 46.87% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,060,455 1,010,251 985,341 973,015 972,501 966,852 960,432 1.66%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.61% 2.95% 2.54% 2.88% 3.02% 3.77% 3.91% -
ROE 22.67% 18.93% 18.78% 17.72% 16.13% 15.66% 13.31% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 406.14 505.50 540.83 466.74 402.67 311.83 254.63 8.08%
EPS 18.72 14.89 13.72 13.43 12.21 11.79 9.96 11.07%
DPS 6.40 5.67 6.40 6.00 5.33 5.33 4.67 5.38%
NAPS 0.8259 0.7868 0.7674 0.7578 0.7574 0.753 0.748 1.66%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 405.98 505.29 540.61 466.55 402.51 311.71 254.53 8.08%
EPS 18.72 14.88 14.41 13.42 12.21 11.79 9.95 11.09%
DPS 6.40 5.66 6.40 6.00 5.33 5.33 4.66 5.42%
NAPS 0.8256 0.7865 0.7671 0.7575 0.7571 0.7527 0.7477 1.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.74 2.73 2.85 2.89 2.86 2.57 2.48 -
P/RPS 0.67 0.54 0.53 0.62 0.71 0.82 0.97 -5.97%
P/EPS 14.63 18.33 19.77 21.52 23.41 21.80 24.91 -8.48%
EY 6.83 5.45 5.06 4.65 4.27 4.59 4.02 9.22%
DY 2.34 2.08 2.25 2.08 1.86 2.08 1.88 3.71%
P/NAPS 3.32 3.47 3.71 3.81 3.78 3.41 3.32 0.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 12/11/20 14/11/19 14/11/18 09/11/17 17/11/16 26/11/15 -
Price 2.69 2.72 2.82 2.83 2.76 2.57 2.26 -
P/RPS 0.66 0.54 0.52 0.61 0.69 0.82 0.89 -4.85%
P/EPS 14.37 18.27 19.56 21.07 22.59 21.80 22.70 -7.33%
EY 6.96 5.47 5.11 4.74 4.43 4.59 4.41 7.89%
DY 2.38 2.08 2.27 2.12 1.93 2.08 2.06 2.43%
P/NAPS 3.26 3.46 3.67 3.73 3.64 3.41 3.02 1.28%

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