[GASMSIA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
15-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 73.16%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,556,281 1,503,186 1,435,249 1,471,087 1,403,377 1,287,333 1,185,710 19.85%
PBT 54,401 63,700 54,778 96,487 55,274 51,251 43,855 15.43%
Tax -13,373 -15,626 -14,566 -19,546 -10,989 -11,970 -11,525 10.41%
NP 41,028 48,074 40,212 76,941 44,285 39,281 32,330 17.19%
-
NP to SH 41,028 48,074 40,212 76,980 44,457 39,460 32,427 16.96%
-
Tax Rate 24.58% 24.53% 26.59% 20.26% 19.88% 23.36% 26.28% -
Total Cost 1,515,253 1,455,112 1,395,037 1,394,146 1,359,092 1,248,052 1,153,380 19.93%
-
Net Worth 973,015 989,322 1,006,142 1,050,312 972,501 979,306 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 57,780 - 51,360 - 51,360 - -
Div Payout % - 120.19% - 66.72% - 130.16% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 973,015 989,322 1,006,142 1,050,312 972,501 979,306 0 -
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.64% 3.20% 2.80% 5.23% 3.16% 3.05% 2.73% -
ROE 4.22% 4.86% 4.00% 7.33% 4.57% 4.03% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 121.21 117.07 111.78 114.57 109.30 100.26 92.35 19.85%
EPS 3.20 3.74 3.13 6.00 3.46 3.07 2.53 16.93%
DPS 0.00 4.50 0.00 4.00 0.00 4.00 0.00 -
NAPS 0.7578 0.7705 0.7836 0.818 0.7574 0.7627 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 121.21 117.07 111.78 114.57 109.30 100.26 92.35 19.85%
EPS 3.20 3.74 3.13 6.00 3.46 3.07 2.53 16.93%
DPS 0.00 4.50 0.00 4.00 0.00 4.00 0.00 -
NAPS 0.7578 0.7705 0.7836 0.818 0.7574 0.7627 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.89 2.87 2.82 2.89 2.86 3.00 3.00 -
P/RPS 2.38 2.45 2.52 2.52 2.62 2.99 3.25 -18.73%
P/EPS 90.44 76.65 90.04 48.20 82.60 97.62 118.79 -16.60%
EY 1.11 1.30 1.11 2.07 1.21 1.02 0.84 20.39%
DY 0.00 1.57 0.00 1.38 0.00 1.33 0.00 -
P/NAPS 3.81 3.72 3.60 3.53 3.78 3.93 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 08/08/18 28/05/18 15/02/18 09/11/17 10/08/17 09/05/17 -
Price 2.83 2.93 2.76 2.70 2.76 2.99 3.10 -
P/RPS 2.33 2.50 2.47 2.36 2.53 2.98 3.36 -21.63%
P/EPS 88.57 78.26 88.13 45.04 79.71 97.29 122.75 -19.53%
EY 1.13 1.28 1.13 2.22 1.25 1.03 0.81 24.82%
DY 0.00 1.54 0.00 1.48 0.00 1.34 0.00 -
P/NAPS 3.73 3.80 3.52 3.30 3.64 3.92 0.00 -

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