[GASMSIA] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.64%
YoY- 21.89%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 5,730,064 6,546,216 6,946,709 5,965,803 4,927,737 4,170,044 3,232,590 10.00%
PBT 332,827 264,643 235,138 269,366 219,496 162,651 150,266 14.15%
Tax -83,268 -63,322 -51,885 -63,111 -51,118 -39,158 -31,114 17.81%
NP 249,559 201,321 183,253 206,255 168,378 123,493 119,152 13.10%
-
NP to SH 249,559 201,321 187,740 206,294 169,243 123,822 119,230 13.08%
-
Tax Rate 25.02% 23.93% 22.07% 23.43% 23.29% 24.07% 20.71% -
Total Cost 5,480,505 6,344,895 6,763,456 5,759,548 4,759,359 4,046,551 3,113,438 9.87%
-
Net Worth 1,060,455 1,010,251 985,341 973,015 972,501 966,852 962,750 1.62%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 130,968 116,202 119,412 109,140 102,720 112,606 96,351 5.24%
Div Payout % 52.48% 57.72% 63.60% 52.91% 60.69% 90.94% 80.81% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,060,455 1,010,251 985,341 973,015 972,501 966,852 962,750 1.62%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.36% 3.08% 2.64% 3.46% 3.42% 2.96% 3.69% -
ROE 23.53% 19.93% 19.05% 21.20% 17.40% 12.81% 12.38% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 446.27 509.83 541.02 464.63 383.78 324.77 251.15 10.04%
EPS 19.44 15.68 14.62 16.07 13.18 9.64 9.26 13.14%
DPS 10.20 9.05 9.30 8.50 8.00 8.77 7.50 5.25%
NAPS 0.8259 0.7868 0.7674 0.7578 0.7574 0.753 0.748 1.66%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 446.09 509.62 540.80 464.44 383.63 324.64 251.66 10.00%
EPS 19.43 15.67 14.62 16.06 13.18 9.64 9.28 13.09%
DPS 10.20 9.05 9.30 8.50 8.00 8.77 7.50 5.25%
NAPS 0.8256 0.7865 0.7671 0.7575 0.7571 0.7527 0.7495 1.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.74 2.73 2.85 2.89 2.86 2.57 2.48 -
P/RPS 0.61 0.54 0.53 0.62 0.75 0.79 0.99 -7.74%
P/EPS 14.10 17.41 19.49 17.99 21.70 26.65 26.77 -10.12%
EY 7.09 5.74 5.13 5.56 4.61 3.75 3.74 11.23%
DY 3.72 3.32 3.26 2.94 2.80 3.41 3.02 3.53%
P/NAPS 3.32 3.47 3.71 3.81 3.78 3.41 3.32 0.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 12/11/20 14/11/19 14/11/18 09/11/17 17/11/16 26/11/15 -
Price 2.69 2.72 2.82 2.83 2.76 2.57 2.26 -
P/RPS 0.60 0.53 0.52 0.61 0.72 0.79 0.90 -6.52%
P/EPS 13.84 17.35 19.29 17.61 20.94 26.65 24.40 -9.00%
EY 7.23 5.76 5.18 5.68 4.78 3.75 4.10 9.90%
DY 3.79 3.33 3.30 3.00 2.90 3.41 3.32 2.22%
P/NAPS 3.26 3.46 3.67 3.73 3.64 3.41 3.02 1.28%

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