[GASMSIA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -8.71%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 6,886,453 6,944,244 6,904,620 6,862,280 6,233,243 5,992,954 5,876,870 11.11%
PBT 242,145 231,866 241,480 219,920 234,119 230,505 236,956 1.45%
Tax -52,040 -55,630 -61,126 -55,244 -53,727 -58,086 -60,384 -9.41%
NP 190,105 176,236 180,354 164,676 180,392 172,418 176,572 5.03%
-
NP to SH 190,105 185,070 180,354 164,676 180,392 172,418 176,572 5.03%
-
Tax Rate 21.49% 23.99% 25.31% 25.12% 22.95% 25.20% 25.48% -
Total Cost 6,696,348 6,768,008 6,724,266 6,697,604 6,052,851 5,820,536 5,700,298 11.30%
-
Net Worth 1,042,993 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 3.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 123,264 82,176 123,264 - 115,560 77,040 115,560 4.38%
Div Payout % 64.84% 44.40% 68.35% - 64.06% 44.68% 65.45% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,042,993 985,341 1,000,492 1,006,912 1,024,118 973,015 989,322 3.57%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.76% 2.54% 2.61% 2.40% 2.89% 2.88% 3.00% -
ROE 18.23% 18.78% 18.03% 16.35% 17.61% 17.72% 17.85% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 536.33 540.83 537.74 534.45 485.46 466.74 457.70 11.11%
EPS 14.81 13.72 14.04 12.80 14.05 13.43 13.76 5.01%
DPS 9.60 6.40 9.60 0.00 9.00 6.00 9.00 4.38%
NAPS 0.8123 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 3.57%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 536.33 540.83 537.74 534.45 485.46 466.74 457.70 11.11%
EPS 14.81 13.72 14.04 12.80 14.05 13.43 13.76 5.01%
DPS 9.60 6.40 9.60 0.00 9.00 6.00 9.00 4.38%
NAPS 0.8123 0.7674 0.7792 0.7842 0.7976 0.7578 0.7705 3.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.75 2.85 2.84 2.85 2.83 2.89 2.87 -
P/RPS 0.51 0.53 0.53 0.53 0.58 0.62 0.63 -13.10%
P/EPS 18.57 19.77 20.22 22.22 20.14 21.52 20.87 -7.46%
EY 5.38 5.06 4.95 4.50 4.96 4.65 4.79 8.02%
DY 3.49 2.25 3.38 0.00 3.18 2.08 3.14 7.27%
P/NAPS 3.39 3.71 3.64 3.63 3.55 3.81 3.72 -5.98%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 13/02/20 14/11/19 19/08/19 15/05/19 15/02/19 14/11/18 08/08/18 -
Price 2.82 2.82 2.86 2.89 2.82 2.83 2.93 -
P/RPS 0.53 0.52 0.53 0.54 0.58 0.61 0.64 -11.78%
P/EPS 19.05 19.56 20.36 22.53 20.07 21.07 21.31 -7.18%
EY 5.25 5.11 4.91 4.44 4.98 4.74 4.69 7.78%
DY 3.40 2.27 3.36 0.00 3.19 2.12 3.07 7.02%
P/NAPS 3.47 3.67 3.67 3.69 3.54 3.73 3.80 -5.86%

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