[GASMSIA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.62%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 6,291,690 6,424,820 6,886,453 6,944,244 6,904,620 6,862,280 6,233,243 0.62%
PBT 253,180 269,456 242,145 231,866 241,480 219,920 234,119 5.36%
Tax -68,206 -78,004 -52,040 -55,630 -61,126 -55,244 -53,727 17.25%
NP 184,974 191,452 190,105 176,236 180,354 164,676 180,392 1.68%
-
NP to SH 184,974 191,452 190,105 185,070 180,354 164,676 180,392 1.68%
-
Tax Rate 26.94% 28.95% 21.49% 23.99% 25.31% 25.12% 22.95% -
Total Cost 6,106,716 6,233,368 6,696,348 6,768,008 6,724,266 6,697,604 6,052,851 0.59%
-
Net Worth 1,014,103 1,026,814 1,042,993 985,341 1,000,492 1,006,912 1,024,118 -0.65%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 109,140 - 123,264 82,176 123,264 - 115,560 -3.74%
Div Payout % 59.00% - 64.84% 44.40% 68.35% - 64.06% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,014,103 1,026,814 1,042,993 985,341 1,000,492 1,006,912 1,024,118 -0.65%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.94% 2.98% 2.76% 2.54% 2.61% 2.40% 2.89% -
ROE 18.24% 18.65% 18.23% 18.78% 18.03% 16.35% 17.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 490.01 500.38 536.33 540.83 537.74 534.45 485.46 0.62%
EPS 14.40 14.92 14.81 13.72 14.04 12.80 14.05 1.65%
DPS 8.50 0.00 9.60 6.40 9.60 0.00 9.00 -3.74%
NAPS 0.7898 0.7997 0.8123 0.7674 0.7792 0.7842 0.7976 -0.65%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 490.01 500.38 536.33 540.83 537.74 534.45 485.46 0.62%
EPS 14.40 14.92 14.81 13.72 14.04 12.80 14.05 1.65%
DPS 8.50 0.00 9.60 6.40 9.60 0.00 9.00 -3.74%
NAPS 0.7898 0.7997 0.8123 0.7674 0.7792 0.7842 0.7976 -0.65%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.80 2.60 2.75 2.85 2.84 2.85 2.83 -
P/RPS 0.57 0.52 0.51 0.53 0.53 0.53 0.58 -1.15%
P/EPS 19.44 17.44 18.57 19.77 20.22 22.22 20.14 -2.33%
EY 5.15 5.73 5.38 5.06 4.95 4.50 4.96 2.54%
DY 3.04 0.00 3.49 2.25 3.38 0.00 3.18 -2.95%
P/NAPS 3.55 3.25 3.39 3.71 3.64 3.63 3.55 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 14/05/20 13/02/20 14/11/19 19/08/19 15/05/19 15/02/19 -
Price 2.70 2.77 2.82 2.82 2.86 2.89 2.82 -
P/RPS 0.55 0.55 0.53 0.52 0.53 0.54 0.58 -3.48%
P/EPS 18.74 18.58 19.05 19.56 20.36 22.53 20.07 -4.47%
EY 5.34 5.38 5.25 5.11 4.91 4.44 4.98 4.76%
DY 3.15 0.00 3.40 2.27 3.36 0.00 3.19 -0.83%
P/NAPS 3.42 3.46 3.47 3.67 3.67 3.69 3.54 -2.27%

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