[GASMSIA] YoY Cumulative 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- 46.47%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 3,911,142 4,867,946 5,208,183 4,494,716 3,877,734 3,002,966 2,452,090 8.08%
PBT 238,382 196,398 173,900 172,879 151,694 145,043 125,952 11.20%
Tax -58,052 -53,005 -41,723 -43,565 -34,484 -31,791 -30,139 11.53%
NP 180,330 143,393 132,177 129,314 117,210 113,252 95,813 11.10%
-
NP to SH 180,330 143,393 138,803 129,314 117,658 113,552 95,891 11.08%
-
Tax Rate 24.35% 26.99% 23.99% 25.20% 22.73% 21.92% 23.93% -
Total Cost 3,730,812 4,724,553 5,076,006 4,365,402 3,760,524 2,889,714 2,356,277 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 61,632 54,570 61,632 57,780 51,360 51,360 44,940 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 17.00% 14.19% 14.09% 13.29% 12.10% 11.74% 9.98% -
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 304.61 379.12 405.62 350.06 302.00 233.88 190.97 8.08%
EPS 14.04 11.17 10.29 10.07 9.16 8.84 7.47 11.07%
DPS 4.80 4.25 4.80 4.50 4.00 4.00 3.50 5.40%
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 304.61 379.12 405.62 350.06 302.00 233.88 190.97 8.08%
EPS 14.04 11.17 10.29 10.07 9.16 8.84 7.47 11.07%
DPS 4.80 4.25 4.80 4.50 4.00 4.00 3.50 5.40%
NAPS 0.8259 0.7868 0.7674 0.7578 0.7574 0.753 0.748 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 0.90 0.72 0.70 0.83 0.95 1.10 1.30 -5.93%
P/EPS 19.51 24.45 26.36 28.70 31.21 29.06 33.21 -8.47%
EY 5.13 4.09 3.79 3.48 3.20 3.44 3.01 9.28%
DY 1.75 1.56 1.68 1.56 1.40 1.56 1.41 3.66%
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 0.88 0.72 0.70 0.81 0.91 1.10 1.18 -4.76%
P/EPS 19.15 24.36 26.09 28.10 30.12 29.06 30.26 -7.33%
EY 5.22 4.11 3.83 3.56 3.32 3.44 3.30 7.93%
DY 1.78 1.56 1.70 1.59 1.45 1.56 1.55 2.33%
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