[GASMSIA] QoQ 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- 12.66%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
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 1,503,186 1,435,249 1,471,087 1,403,377 1,287,333 1,185,710 1,050,003 27.10%
PBT 63,700 54,778 96,487 55,274 51,251 43,855 67,802 -4.08%
Tax -15,626 -14,566 -19,546 -10,989 -11,970 -11,525 -16,634 -4.09%
NP 48,074 40,212 76,941 44,285 39,281 32,330 51,168 -4.08%
-
NP to SH 48,074 40,212 76,980 44,457 39,460 32,427 51,585 -4.60%
-
Tax Rate 24.53% 26.59% 20.26% 19.88% 23.36% 26.28% 24.53% -
Total Cost 1,455,112 1,395,037 1,394,146 1,359,092 1,248,052 1,153,380 998,835 28.59%
-
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 57,780 - 51,360 - 51,360 - 51,360 8.19%
Div Payout % 120.19% - 66.72% - 130.16% - 99.56% -
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 3.20% 2.80% 5.23% 3.16% 3.05% 2.73% 4.87% -
ROE 4.86% 4.00% 7.33% 4.57% 4.03% 0.00% 5.06% -
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 117.07 111.78 114.57 109.30 100.26 92.35 81.78 27.10%
EPS 3.74 3.13 6.00 3.46 3.07 2.53 4.02 -4.71%
DPS 4.50 0.00 4.00 0.00 4.00 0.00 4.00 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 117.07 111.78 114.57 109.30 100.26 92.35 81.78 27.10%
EPS 3.74 3.13 6.00 3.46 3.07 2.53 4.02 -4.71%
DPS 4.50 0.00 4.00 0.00 4.00 0.00 4.00 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 2.45 2.52 2.52 2.62 2.99 3.25 3.02 -13.04%
P/EPS 76.65 90.04 48.20 82.60 97.62 118.79 61.48 15.88%
EY 1.30 1.11 2.07 1.21 1.02 0.84 1.63 -14.03%
DY 1.57 0.00 1.38 0.00 1.33 0.00 1.62 -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 2.50 2.47 2.36 2.53 2.98 3.36 3.38 -18.25%
P/EPS 78.26 88.13 45.04 79.71 97.29 122.75 68.70 9.10%
EY 1.28 1.13 2.22 1.25 1.03 0.81 1.46 -8.42%
DY 1.54 0.00 1.48 0.00 1.34 0.00 1.45 4.10%
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