[GASMSIA] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.08%
YoY- 46.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 6,579,987 6,747,118 5,812,899 4,592,064 3,997,622 3,071,497 2,446,498 17.90%
PBT 247,992 236,382 270,239 219,818 151,601 175,098 229,301 1.31%
Tax -55,580 -54,098 -60,727 -52,638 -37,507 -35,858 -52,459 0.96%
NP 192,412 182,284 209,512 167,180 114,094 139,240 176,842 1.41%
-
NP to SH 196,899 182,284 209,723 167,984 114,346 139,284 176,842 1.80%
-
Tax Rate 22.41% 22.89% 22.47% 23.95% 24.74% 20.48% 22.88% -
Total Cost 6,387,575 6,564,834 5,603,387 4,424,884 3,883,528 2,932,257 2,269,656 18.80%
-
Net Worth 1,014,103 1,000,492 989,322 979,306 974,170 972,706 1,000,107 0.23%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 116,202 119,412 109,140 102,720 112,606 96,351 158,702 -5.05%
Div Payout % 59.02% 65.51% 52.04% 61.15% 98.48% 69.18% 89.74% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,014,103 1,000,492 989,322 979,306 974,170 972,706 1,000,107 0.23%
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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.92% 2.70% 3.60% 3.64% 2.85% 4.53% 7.23% -
ROE 19.42% 18.22% 21.20% 17.15% 11.74% 14.32% 17.68% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 512.46 525.48 452.72 357.64 311.34 238.94 190.54 17.90%
EPS 15.33 14.20 16.33 13.08 8.91 10.84 13.77 1.80%
DPS 9.05 9.30 8.50 8.00 8.77 7.50 12.36 -5.05%
NAPS 0.7898 0.7792 0.7705 0.7627 0.7587 0.7567 0.7789 0.23%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 512.46 525.48 452.72 357.64 311.34 239.21 190.54 17.90%
EPS 15.33 14.20 16.33 13.08 8.91 10.85 13.77 1.80%
DPS 9.05 9.30 8.50 8.00 8.77 7.50 12.36 -5.05%
NAPS 0.7898 0.7792 0.7705 0.7627 0.7587 0.7576 0.7789 0.23%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.80 2.84 2.87 3.00 2.38 2.51 3.64 -
P/RPS 0.55 0.54 0.63 0.84 0.76 1.05 1.91 -18.72%
P/EPS 18.26 20.00 17.57 22.93 26.73 23.16 26.43 -5.97%
EY 5.48 5.00 5.69 4.36 3.74 4.32 3.78 6.37%
DY 3.23 3.27 2.96 2.67 3.68 2.99 3.40 -0.85%
P/NAPS 3.55 3.64 3.72 3.93 3.14 3.32 4.67 -4.46%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 13/08/20 19/08/19 08/08/18 10/08/17 11/08/16 13/08/15 20/08/14 -
Price 2.70 2.86 2.93 2.99 2.41 2.12 3.43 -
P/RPS 0.53 0.54 0.65 0.84 0.77 0.89 1.80 -18.42%
P/EPS 17.61 20.15 17.94 22.85 27.06 19.57 24.90 -5.60%
EY 5.68 4.96 5.57 4.38 3.70 5.11 4.02 5.92%
DY 3.35 3.25 2.90 2.68 3.64 3.54 3.60 -1.19%
P/NAPS 3.42 3.67 3.80 3.92 3.18 2.80 4.40 -4.10%

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