[GASMSIA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 73.16%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,818,922 1,678,270 1,738,527 1,471,087 1,050,003 1,167,078 780,500 15.12%
PBT 94,445 68,245 61,240 96,487 67,802 17,608 24,314 25.35%
Tax -25,216 -10,317 -10,162 -19,546 -16,634 -7,366 -975 71.88%
NP 69,229 57,928 51,078 76,941 51,168 10,242 23,339 19.84%
-
NP to SH 69,229 57,928 51,078 76,980 51,585 10,271 23,343 19.84%
-
Tax Rate 26.70% 15.12% 16.59% 20.26% 24.53% 41.83% 4.01% -
Total Cost 1,749,693 1,620,342 1,687,449 1,394,146 998,835 1,156,836 757,161 14.96%
-
Net Worth 1,080,100 1,042,993 1,024,118 1,050,312 1,020,137 970,703 1,012,947 1.07%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 69,336 61,632 57,780 51,360 51,360 61,246 51,360 5.12%
Div Payout % 100.15% 106.39% 113.12% 66.72% 99.56% 596.31% 220.02% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,080,100 1,042,993 1,024,118 1,050,312 1,020,137 970,703 1,012,947 1.07%
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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.81% 3.45% 2.94% 5.23% 4.87% 0.88% 2.99% -
ROE 6.41% 5.55% 4.99% 7.33% 5.06% 1.06% 2.30% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 141.66 130.71 135.40 114.57 81.78 90.89 60.79 15.12%
EPS 5.39 4.51 3.98 6.00 4.02 0.80 1.82 19.81%
DPS 5.40 4.80 4.50 4.00 4.00 4.77 4.00 5.12%
NAPS 0.8412 0.8123 0.7976 0.818 0.7945 0.756 0.7889 1.07%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 141.60 130.65 135.34 114.52 81.74 90.86 60.76 15.12%
EPS 5.39 4.51 3.98 5.99 4.02 0.80 1.82 19.81%
DPS 5.40 4.80 4.50 4.00 4.00 4.77 4.00 5.12%
NAPS 0.8409 0.812 0.7973 0.8177 0.7942 0.7557 0.7886 1.07%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.72 2.75 2.83 2.89 2.47 2.40 3.22 -
P/RPS 1.92 2.10 2.09 2.52 3.02 2.64 5.30 -15.55%
P/EPS 50.45 60.95 71.14 48.20 61.48 300.03 177.12 -18.86%
EY 1.98 1.64 1.41 2.07 1.63 0.33 0.56 23.40%
DY 1.99 1.75 1.59 1.38 1.62 1.99 1.24 8.19%
P/NAPS 3.23 3.39 3.55 3.53 3.11 3.17 4.08 -3.81%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 13/02/20 15/02/19 15/02/18 15/02/17 23/02/16 12/02/15 -
Price 2.63 2.82 2.82 2.70 2.76 2.47 3.14 -
P/RPS 1.86 2.16 2.08 2.36 3.38 2.72 5.17 -15.65%
P/EPS 48.78 62.51 70.89 45.04 68.70 308.78 172.72 -18.98%
EY 2.05 1.60 1.41 2.22 1.46 0.32 0.58 23.39%
DY 2.05 1.70 1.60 1.48 1.45 1.93 1.27 8.29%
P/NAPS 3.13 3.47 3.54 3.30 3.47 3.27 3.98 -3.92%

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