[GASMSIA] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

17-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 8.29%

YoY- 3.85%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	6,946,709	5,965,803	4,927,737	4,170,044	3,232,590	2,597,199	2,264,933	20.52%
YoY %	16.44%	21.07%	18.17%	29.00%	24.46%	14.67%	-	-
Horiz. %	306.71%	263.40%	217.57%	184.11%	142.72%	114.67%	100.00%	-
PBT	235,138	269,366	219,496	162,651	150,266	239,550	229,661	0.39%
YoY %	-12.71%	22.72%	34.95%	8.24%	-37.27%	4.31%	-	-
Horiz. %	102.38%	117.29%	95.57%	70.82%	65.43%	104.31%	100.00%	-
Tax	-51,885	-63,111	-51,118	-39,158	-31,114	-55,101	-52,906	-0.32%
YoY %	17.79%	-23.46%	-30.54%	-25.85%	43.53%	-4.15%	-	-
Horiz. %	98.07%	119.29%	96.62%	74.01%	58.81%	104.15%	100.00%	-
NP	183,253	206,255	168,378	123,493	119,152	184,449	176,755	0.60%
YoY %	-11.15%	22.50%	36.35%	3.64%	-35.40%	4.35%	-	-
Horiz. %	103.68%	116.69%	95.26%	69.87%	67.41%	104.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,740	206,294	169,243	123,822	119,230	184,449	176,755	1.00%
YoY %	-8.99%	21.89%	36.68%	3.85%	-35.36%	4.35%	-	-
Horiz. %	106.21%	116.71%	95.75%	70.05%	67.45%	104.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.07%	23.43%	23.29%	24.07%	20.71%	23.00%	23.04%	-
YoY %	-5.80%	0.60%	-3.24%	16.22%	-9.96%	-0.17%	-	-
Horiz. %	95.79%	101.69%	101.09%	104.47%	89.89%	99.83%	100.00%	-
Total Cost	6,763,456	5,759,548	4,759,359	4,046,551	3,113,438	2,412,750	2,088,178	21.62%
YoY %	17.43%	21.02%	17.62%	29.97%	29.04%	15.54%	-	-
Horiz. %	323.89%	275.82%	227.92%	193.78%	149.10%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	985,341	973,015	972,501	966,852	962,750	989,707	963,898	0.36%
YoY %	1.27%	0.05%	0.58%	0.43%	-2.72%	2.68%	-	-
Horiz. %	102.22%	100.95%	100.89%	100.31%	99.88%	102.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	119,412	109,140	102,720	112,606	96,351	158,702	175,779	-6.23%
YoY %	9.41%	6.25%	-8.78%	16.87%	-39.29%	-9.72%	-	-
Horiz. %	67.93%	62.09%	58.44%	64.06%	54.81%	90.28%	100.00%	-
Div Payout %	63.60%	52.91%	60.69%	90.94%	80.81%	86.04%	99.45%	-
YoY %	20.20%	-12.82%	-33.26%	12.54%	-6.08%	-13.48%	-	-
Horiz. %	63.95%	53.20%	61.03%	91.44%	81.26%	86.52%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	985,341	973,015	972,501	966,852	962,750	989,707	963,898	0.36%
YoY %	1.27%	0.05%	0.58%	0.43%	-2.72%	2.68%	-	-
Horiz. %	102.22%	100.95%	100.89%	100.31%	99.88%	102.68%	100.00%	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	2.64%	3.46%	3.42%	2.96%	3.69%	7.10%	7.80%	-
YoY %	-23.70%	1.17%	15.54%	-19.78%	-48.03%	-8.97%	-	-
Horiz. %	33.85%	44.36%	43.85%	37.95%	47.31%	91.03%	100.00%	-
ROE	19.05%	21.20%	17.40%	12.81%	12.38%	18.64%	18.34%	-
YoY %	-10.14%	21.84%	35.83%	3.47%	-33.58%	1.64%	-	-
Horiz. %	103.87%	115.59%	94.87%	69.85%	67.50%	101.64%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	541.02	464.63	383.78	324.77	251.15	202.27	176.40	20.52%
YoY %	16.44%	21.07%	18.17%	29.31%	24.17%	14.67%	-	-
Horiz. %	306.70%	263.40%	217.56%	184.11%	142.38%	114.67%	100.00%	-
EPS	14.62	16.07	13.18	9.64	9.26	14.37	13.77	1.00%
YoY %	-9.02%	21.93%	36.72%	4.10%	-35.56%	4.36%	-	-
Horiz. %	106.17%	116.70%	95.72%	70.01%	67.25%	104.36%	100.00%	-
DPS	9.30	8.50	8.00	8.77	7.50	12.36	13.69	-6.23%
YoY %	9.41%	6.25%	-8.78%	16.93%	-39.32%	-9.72%	-	-
Horiz. %	67.93%	62.09%	58.44%	64.06%	54.78%	90.28%	100.00%	-
NAPS	0.7674	0.7578	0.7574	0.753	0.748	0.7708	0.7507	0.36%
YoY %	1.27%	0.05%	0.58%	0.67%	-2.96%	2.68%	-	-
Horiz. %	102.22%	100.95%	100.89%	100.31%	99.64%	102.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	541.02	464.63	383.78	324.77	251.76	202.27	176.40	20.52%
YoY %	16.44%	21.07%	18.17%	29.00%	24.47%	14.67%	-	-
Horiz. %	306.70%	263.40%	217.56%	184.11%	142.72%	114.67%	100.00%	-
EPS	14.62	16.07	13.18	9.64	9.29	14.37	13.77	1.00%
YoY %	-9.02%	21.93%	36.72%	3.77%	-35.35%	4.36%	-	-
Horiz. %	106.17%	116.70%	95.72%	70.01%	67.47%	104.36%	100.00%	-
DPS	9.30	8.50	8.00	8.77	7.50	12.36	13.69	-6.23%
YoY %	9.41%	6.25%	-8.78%	16.93%	-39.32%	-9.72%	-	-
Horiz. %	67.93%	62.09%	58.44%	64.06%	54.78%	90.28%	100.00%	-
NAPS	0.7674	0.7578	0.7574	0.753	0.7498	0.7708	0.7507	0.36%
YoY %	1.27%	0.05%	0.58%	0.43%	-2.72%	2.68%	-	-
Horiz. %	102.22%	100.95%	100.89%	100.31%	99.88%	102.68%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.85	2.89	2.86	2.57	2.48	3.50	3.53	-
P/RPS	0.53	0.62	0.75	0.79	0.99	1.73	2.00	-19.84%
YoY %	-14.52%	-17.33%	-5.06%	-20.20%	-42.77%	-13.50%	-	-
Horiz. %	26.50%	31.00%	37.50%	39.50%	49.50%	86.50%	100.00%	-
P/EPS	19.49	17.99	21.70	26.65	26.77	24.36	25.64	-4.46%
YoY %	8.34%	-17.10%	-18.57%	-0.45%	9.89%	-4.99%	-	-
Horiz. %	76.01%	70.16%	84.63%	103.94%	104.41%	95.01%	100.00%	-
EY	5.13	5.56	4.61	3.75	3.74	4.10	3.90	4.67%
YoY %	-7.73%	20.61%	22.93%	0.27%	-8.78%	5.13%	-	-
Horiz. %	131.54%	142.56%	118.21%	96.15%	95.90%	105.13%	100.00%	-
DY	3.26	2.94	2.80	3.41	3.02	3.53	3.88	-2.85%
YoY %	10.88%	5.00%	-17.89%	12.91%	-14.45%	-9.02%	-	-
Horiz. %	84.02%	75.77%	72.16%	87.89%	77.84%	90.98%	100.00%	-
P/NAPS	3.71	3.81	3.78	3.41	3.32	4.54	4.70	-3.86%
YoY %	-2.62%	0.79%	10.85%	2.71%	-26.87%	-3.40%	-	-
Horiz. %	78.94%	81.06%	80.43%	72.55%	70.64%	96.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	14/11/19	14/11/18	09/11/17	17/11/16	26/11/15	12/11/14	28/11/13	-
Price	2.82	2.83	2.76	2.57	2.26	3.50	3.89	-
P/RPS	0.52	0.61	0.72	0.79	0.90	1.73	2.21	-21.41%
YoY %	-14.75%	-15.28%	-8.86%	-12.22%	-47.98%	-21.72%	-	-
Horiz. %	23.53%	27.60%	32.58%	35.75%	40.72%	78.28%	100.00%	-
P/EPS	19.29	17.61	20.94	26.65	24.40	24.36	28.26	-6.16%
YoY %	9.54%	-15.90%	-21.43%	9.22%	0.16%	-13.80%	-	-
Horiz. %	68.26%	62.31%	74.10%	94.30%	86.34%	86.20%	100.00%	-
EY	5.18	5.68	4.78	3.75	4.10	4.10	3.54	6.54%
YoY %	-8.80%	18.83%	27.47%	-8.54%	0.00%	15.82%	-	-
Horiz. %	146.33%	160.45%	135.03%	105.93%	115.82%	115.82%	100.00%	-
DY	3.30	3.00	2.90	3.41	3.32	3.53	3.52	-1.06%
YoY %	10.00%	3.45%	-14.96%	2.71%	-5.95%	0.28%	-	-
Horiz. %	93.75%	85.23%	82.39%	96.88%	94.32%	100.28%	100.00%	-
P/NAPS	3.67	3.73	3.64	3.41	3.02	4.54	5.18	-5.57%
YoY %	-1.61%	2.47%	6.74%	12.91%	-33.48%	-12.36%	-	-
Horiz. %	70.85%	72.01%	70.27%	65.83%	58.30%	87.64%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

984

HLIND

HONG LEONG INDUSTRIES BHD

969

JCY

JCY INTERNATIONAL BERHAD

640

GENTING

GENTING BHD

568

DNEX

DAGANG NEXCHANGE BERHAD

337

NOTION

NOTION VTEC BHD

309

GENM

GENTING MALAYSIA BERHAD

236

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

HEXCAP

HEXTAR CAPITAL BERHAD

213

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More