[GASMSIA] QoQ Annualized Quarter 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- 7.16%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 5,876,870 5,740,996 5,348,821 5,170,312 4,948,714 4,742,840 4,052,969 28.19%
PBT 236,956 219,112 248,181 202,258 192,840 175,420 212,845 7.43%
Tax -60,384 -58,264 -54,030 -45,978 -46,990 -46,100 -48,425 15.89%
NP 176,572 160,848 194,151 156,280 145,850 129,320 164,420 4.88%
-
NP to SH 176,572 160,848 194,638 156,877 146,402 129,708 165,137 4.57%
-
Tax Rate 25.48% 26.59% 21.77% 22.73% 24.37% 26.28% 22.75% -
Total Cost 5,700,298 5,580,148 5,154,670 5,014,032 4,802,864 4,613,520 3,888,549 29.13%
-
Net Worth 989,322 1,006,142 1,050,312 972,501 979,306 0 1,020,137 -2.02%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 115,560 - 102,720 68,480 102,720 - 102,720 8.19%
Div Payout % 65.45% - 52.77% 43.65% 70.16% - 62.20% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 989,322 1,006,142 1,050,312 972,501 979,306 0 1,020,137 -2.02%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.00% 2.80% 3.63% 3.02% 2.95% 2.73% 4.06% -
ROE 17.85% 15.99% 18.53% 16.13% 14.95% 0.00% 16.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 457.70 447.12 416.57 402.67 385.41 369.38 315.65 28.19%
EPS 13.76 12.52 15.16 12.21 11.40 10.12 12.86 4.62%
DPS 9.00 0.00 8.00 5.33 8.00 0.00 8.00 8.19%
NAPS 0.7705 0.7836 0.818 0.7574 0.7627 0.00 0.7945 -2.02%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 457.70 447.12 416.57 402.67 385.41 369.38 315.65 28.19%
EPS 13.76 12.52 15.16 12.21 11.40 10.12 12.86 4.62%
DPS 9.00 0.00 8.00 5.33 8.00 0.00 8.00 8.19%
NAPS 0.7705 0.7836 0.818 0.7574 0.7627 0.00 0.7945 -2.02%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.87 2.82 2.89 2.86 3.00 3.00 2.47 -
P/RPS 0.63 0.63 0.69 0.71 0.78 0.81 0.78 -13.30%
P/EPS 20.87 22.51 19.06 23.41 26.31 29.70 19.21 5.69%
EY 4.79 4.44 5.25 4.27 3.80 3.37 5.21 -5.46%
DY 3.14 0.00 2.77 1.86 2.67 0.00 3.24 -2.07%
P/NAPS 3.72 3.60 3.53 3.78 3.93 0.00 3.11 12.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 08/08/18 28/05/18 15/02/18 09/11/17 10/08/17 09/05/17 15/02/17 -
Price 2.93 2.76 2.70 2.76 2.99 3.10 2.76 -
P/RPS 0.64 0.62 0.65 0.69 0.78 0.84 0.87 -18.55%
P/EPS 21.31 22.03 17.81 22.59 26.22 30.69 21.46 -0.46%
EY 4.69 4.54 5.61 4.43 3.81 3.26 4.66 0.42%
DY 3.07 0.00 2.96 1.93 2.68 0.00 2.90 3.88%
P/NAPS 3.80 3.52 3.30 3.64 3.92 0.00 3.47 6.26%

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