[GASMSIA] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.28%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 6,068,997 6,579,987 6,747,118 5,812,899 4,592,064 3,997,622 3,071,497 12.00%
PBT 319,204 247,992 236,382 270,239 219,818 151,601 175,098 10.51%
Tax -81,100 -55,580 -54,098 -60,727 -52,638 -37,507 -35,858 14.55%
NP 238,104 192,412 182,284 209,512 167,180 114,094 139,240 9.34%
-
NP to SH 238,104 196,899 182,284 209,723 167,984 114,346 139,284 9.33%
-
Tax Rate 25.41% 22.41% 22.89% 22.47% 23.95% 24.74% 20.48% -
Total Cost 5,830,893 6,387,575 6,564,834 5,603,387 4,424,884 3,883,528 2,932,257 12.12%
-
Net Worth 1,059,813 1,014,103 1,000,492 989,322 979,306 974,170 972,706 1.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 130,968 116,202 119,412 109,140 102,720 112,606 96,351 5.24%
Div Payout % 55.00% 59.02% 65.51% 52.04% 61.15% 98.48% 69.18% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,059,813 1,014,103 1,000,492 989,322 979,306 974,170 972,706 1.43%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.92% 2.92% 2.70% 3.60% 3.64% 2.85% 4.53% -
ROE 22.47% 19.42% 18.22% 21.20% 17.15% 11.74% 14.32% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 472.66 512.46 525.48 452.72 357.64 311.34 238.94 12.02%
EPS 18.54 15.33 14.20 16.33 13.08 8.91 10.84 9.34%
DPS 10.20 9.05 9.30 8.50 8.00 8.77 7.50 5.25%
NAPS 0.8254 0.7898 0.7792 0.7705 0.7627 0.7587 0.7567 1.45%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 472.66 512.46 525.48 452.72 357.64 311.34 239.21 12.00%
EPS 18.54 15.33 14.20 16.33 13.08 8.91 10.85 9.33%
DPS 10.20 9.05 9.30 8.50 8.00 8.77 7.50 5.25%
NAPS 0.8254 0.7898 0.7792 0.7705 0.7627 0.7587 0.7576 1.43%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.67 2.80 2.84 2.87 3.00 2.38 2.51 -
P/RPS 0.56 0.55 0.54 0.63 0.84 0.76 1.05 -9.93%
P/EPS 14.40 18.26 20.00 17.57 22.93 26.73 23.16 -7.60%
EY 6.95 5.48 5.00 5.69 4.36 3.74 4.32 8.23%
DY 3.82 3.23 3.27 2.96 2.67 3.68 2.99 4.16%
P/NAPS 3.23 3.55 3.64 3.72 3.93 3.14 3.32 -0.45%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 17/08/21 13/08/20 19/08/19 08/08/18 10/08/17 11/08/16 13/08/15 -
Price 2.64 2.70 2.86 2.93 2.99 2.41 2.12 -
P/RPS 0.56 0.53 0.54 0.65 0.84 0.77 0.89 -7.42%
P/EPS 14.24 17.61 20.15 17.94 22.85 27.06 19.57 -5.15%
EY 7.02 5.68 4.96 5.57 4.38 3.70 5.11 5.43%
DY 3.86 3.35 3.25 2.90 2.68 3.64 3.54 1.45%
P/NAPS 3.20 3.42 3.67 3.80 3.92 3.18 2.80 2.24%

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