[GASMSIA] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

09-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 0.75%

YoY- 36.68%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	6,546,216	6,946,709	5,965,803	4,927,737	4,170,044	3,232,590	2,597,199	16.64%
YoY %	-5.77%	16.44%	21.07%	18.17%	29.00%	24.46%	-	-
Horiz. %	252.05%	267.47%	229.70%	189.73%	160.56%	124.46%	100.00%	-
PBT	264,643	235,138	269,366	219,496	162,651	150,266	239,550	1.67%
YoY %	12.55%	-12.71%	22.72%	34.95%	8.24%	-37.27%	-	-
Horiz. %	110.48%	98.16%	112.45%	91.63%	67.90%	62.73%	100.00%	-
Tax	-63,322	-51,885	-63,111	-51,118	-39,158	-31,114	-55,101	2.34%
YoY %	-22.04%	17.79%	-23.46%	-30.54%	-25.85%	43.53%	-	-
Horiz. %	114.92%	94.16%	114.54%	92.77%	71.07%	56.47%	100.00%	-
NP	201,321	183,253	206,255	168,378	123,493	119,152	184,449	1.46%
YoY %	9.86%	-11.15%	22.50%	36.35%	3.64%	-35.40%	-	-
Horiz. %	109.15%	99.35%	111.82%	91.29%	66.95%	64.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,321	187,740	206,294	169,243	123,822	119,230	184,449	1.46%
YoY %	7.23%	-8.99%	21.89%	36.68%	3.85%	-35.36%	-	-
Horiz. %	109.15%	101.78%	111.84%	91.76%	67.13%	64.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.93%	22.07%	23.43%	23.29%	24.07%	20.71%	23.00%	-
YoY %	8.43%	-5.80%	0.60%	-3.24%	16.22%	-9.96%	-	-
Horiz. %	104.04%	95.96%	101.87%	101.26%	104.65%	90.04%	100.00%	-
Total Cost	6,344,895	6,763,456	5,759,548	4,759,359	4,046,551	3,113,438	2,412,750	17.46%
YoY %	-6.19%	17.43%	21.02%	17.62%	29.97%	29.04%	-	-
Horiz. %	262.97%	280.32%	238.71%	197.26%	167.72%	129.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,010,251	985,341	973,015	972,501	966,852	962,750	989,707	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.43%	-2.72%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.28%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	116,202	119,412	109,140	102,720	112,606	96,351	158,702	-5.05%
YoY %	-2.69%	9.41%	6.25%	-8.78%	16.87%	-39.29%	-	-
Horiz. %	73.22%	75.24%	68.77%	64.73%	70.95%	60.71%	100.00%	-
Div Payout %	57.72%	63.60%	52.91%	60.69%	90.94%	80.81%	86.04%	-
YoY %	-9.25%	20.20%	-12.82%	-33.26%	12.54%	-6.08%	-	-
Horiz. %	67.09%	73.92%	61.49%	70.54%	105.70%	93.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,010,251	985,341	973,015	972,501	966,852	962,750	989,707	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.43%	-2.72%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.28%	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%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	3.08%	2.64%	3.46%	3.42%	2.96%	3.69%	7.10%	-
YoY %	16.67%	-23.70%	1.17%	15.54%	-19.78%	-48.03%	-	-
Horiz. %	43.38%	37.18%	48.73%	48.17%	41.69%	51.97%	100.00%	-
ROE	19.93%	19.05%	21.20%	17.40%	12.81%	12.38%	18.64%	-
YoY %	4.62%	-10.14%	21.84%	35.83%	3.47%	-33.58%	-	-
Horiz. %	106.92%	102.20%	113.73%	93.35%	68.72%	66.42%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	509.83	541.02	464.63	383.78	324.77	251.15	202.27	16.64%
YoY %	-5.77%	16.44%	21.07%	18.17%	29.31%	24.17%	-	-
Horiz. %	252.05%	267.47%	229.71%	189.74%	160.56%	124.17%	100.00%	-
EPS	15.68	14.62	16.07	13.18	9.64	9.26	14.37	1.46%
YoY %	7.25%	-9.02%	21.93%	36.72%	4.10%	-35.56%	-	-
Horiz. %	109.12%	101.74%	111.83%	91.72%	67.08%	64.44%	100.00%	-
DPS	9.05	9.30	8.50	8.00	8.77	7.50	12.36	-5.05%
YoY %	-2.69%	9.41%	6.25%	-8.78%	16.93%	-39.32%	-	-
Horiz. %	73.22%	75.24%	68.77%	64.72%	70.95%	60.68%	100.00%	-
NAPS	0.7868	0.7674	0.7578	0.7574	0.753	0.748	0.7708	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	509.62	540.80	464.44	383.63	324.64	251.66	202.19	16.64%
YoY %	-5.77%	16.44%	21.06%	18.17%	29.00%	24.47%	-	-
Horiz. %	252.05%	267.47%	229.70%	189.74%	160.56%	124.47%	100.00%	-
EPS	15.67	14.62	16.06	13.18	9.64	9.28	14.36	1.46%
YoY %	7.18%	-8.97%	21.85%	36.72%	3.88%	-35.38%	-	-
Horiz. %	109.12%	101.81%	111.84%	91.78%	67.13%	64.62%	100.00%	-
DPS	9.05	9.30	8.50	8.00	8.77	7.50	12.36	-5.05%
YoY %	-2.69%	9.41%	6.25%	-8.78%	16.93%	-39.32%	-	-
Horiz. %	73.22%	75.24%	68.77%	64.72%	70.95%	60.68%	100.00%	-
NAPS	0.7865	0.7671	0.7575	0.7571	0.7527	0.7495	0.7705	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.43%	-2.73%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.27%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.73	2.85	2.89	2.86	2.57	2.48	3.50	-
P/RPS	0.54	0.53	0.62	0.75	0.79	0.99	1.73	-17.62%
YoY %	1.89%	-14.52%	-17.33%	-5.06%	-20.20%	-42.77%	-	-
Horiz. %	31.21%	30.64%	35.84%	43.35%	45.66%	57.23%	100.00%	-
P/EPS	17.41	19.49	17.99	21.70	26.65	26.77	24.36	-5.43%
YoY %	-10.67%	8.34%	-17.10%	-18.57%	-0.45%	9.89%	-	-
Horiz. %	71.47%	80.01%	73.85%	89.08%	109.40%	109.89%	100.00%	-
EY	5.74	5.13	5.56	4.61	3.75	3.74	4.10	5.76%
YoY %	11.89%	-7.73%	20.61%	22.93%	0.27%	-8.78%	-	-
Horiz. %	140.00%	125.12%	135.61%	112.44%	91.46%	91.22%	100.00%	-
DY	3.32	3.26	2.94	2.80	3.41	3.02	3.53	-1.01%
YoY %	1.84%	10.88%	5.00%	-17.89%	12.91%	-14.45%	-	-
Horiz. %	94.05%	92.35%	83.29%	79.32%	96.60%	85.55%	100.00%	-
P/NAPS	3.47	3.71	3.81	3.78	3.41	3.32	4.54	-4.37%
YoY %	-6.47%	-2.62%	0.79%	10.85%	2.71%	-26.87%	-	-
Horiz. %	76.43%	81.72%	83.92%	83.26%	75.11%	73.13%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	12/11/20	14/11/19	14/11/18	09/11/17	17/11/16	26/11/15	12/11/14	-
Price	2.72	2.82	2.83	2.76	2.57	2.26	3.50	-
P/RPS	0.53	0.52	0.61	0.72	0.79	0.90	1.73	-17.87%
YoY %	1.92%	-14.75%	-15.28%	-8.86%	-12.22%	-47.98%	-	-
Horiz. %	30.64%	30.06%	35.26%	41.62%	45.66%	52.02%	100.00%	-
P/EPS	17.35	19.29	17.61	20.94	26.65	24.40	24.36	-5.49%
YoY %	-10.06%	9.54%	-15.90%	-21.43%	9.22%	0.16%	-	-
Horiz. %	71.22%	79.19%	72.29%	85.96%	109.40%	100.16%	100.00%	-
EY	5.76	5.18	5.68	4.78	3.75	4.10	4.10	5.82%
YoY %	11.20%	-8.80%	18.83%	27.47%	-8.54%	0.00%	-	-
Horiz. %	140.49%	126.34%	138.54%	116.59%	91.46%	100.00%	100.00%	-
DY	3.33	3.30	3.00	2.90	3.41	3.32	3.53	-0.96%
YoY %	0.91%	10.00%	3.45%	-14.96%	2.71%	-5.95%	-	-
Horiz. %	94.33%	93.48%	84.99%	82.15%	96.60%	94.05%	100.00%	-
P/NAPS	3.46	3.67	3.73	3.64	3.41	3.02	4.54	-4.42%
YoY %	-5.72%	-1.61%	2.47%	6.74%	12.91%	-33.48%	-	-
Horiz. %	76.21%	80.84%	82.16%	80.18%	75.11%	66.52%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos