[GASMSIA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
09-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -37.14%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,471,087 1,403,377 1,287,333 1,185,710 1,050,003 1,067,918 973,788 31.55%
PBT 96,487 55,274 51,251 43,855 67,802 55,596 49,774 55.28%
Tax -19,546 -10,989 -11,970 -11,525 -16,634 -12,509 -10,941 47.07%
NP 76,941 44,285 39,281 32,330 51,168 43,087 38,833 57.55%
-
NP to SH 76,980 44,457 39,460 32,427 51,585 43,198 38,974 57.22%
-
Tax Rate 20.26% 19.88% 23.36% 26.28% 24.53% 22.50% 21.98% -
Total Cost 1,394,146 1,359,092 1,248,052 1,153,380 998,835 1,024,831 934,955 30.42%
-
Net Worth 1,050,312 972,501 979,306 0 1,020,137 966,852 974,170 5.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 51,360 - 51,360 - 51,360 - 51,360 0.00%
Div Payout % 66.72% - 130.16% - 99.56% - 131.78% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,050,312 972,501 979,306 0 1,020,137 966,852 974,170 5.13%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.23% 3.16% 3.05% 2.73% 4.87% 4.03% 3.99% -
ROE 7.33% 4.57% 4.03% 0.00% 5.06% 4.47% 4.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 114.57 109.30 100.26 92.35 81.78 83.17 75.84 31.55%
EPS 6.00 3.46 3.07 2.53 4.02 3.36 3.04 57.14%
DPS 4.00 0.00 4.00 0.00 4.00 0.00 4.00 0.00%
NAPS 0.818 0.7574 0.7627 0.00 0.7945 0.753 0.7587 5.13%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 114.57 109.30 100.26 92.35 81.78 83.17 75.84 31.55%
EPS 6.00 3.46 3.07 2.53 4.02 3.36 3.04 57.14%
DPS 4.00 0.00 4.00 0.00 4.00 0.00 4.00 0.00%
NAPS 0.818 0.7574 0.7627 0.00 0.7945 0.753 0.7587 5.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.89 2.86 3.00 3.00 2.47 2.57 2.38 -
P/RPS 2.52 2.62 2.99 3.25 3.02 3.09 3.14 -13.60%
P/EPS 48.20 82.60 97.62 118.79 61.48 76.39 78.41 -27.63%
EY 2.07 1.21 1.02 0.84 1.63 1.31 1.28 37.65%
DY 1.38 0.00 1.33 0.00 1.62 0.00 1.68 -12.25%
P/NAPS 3.53 3.78 3.93 0.00 3.11 3.41 3.14 8.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 15/02/18 09/11/17 10/08/17 09/05/17 15/02/17 17/11/16 11/08/16 -
Price 2.70 2.76 2.99 3.10 2.76 2.57 2.41 -
P/RPS 2.36 2.53 2.98 3.36 3.38 3.09 3.18 -17.98%
P/EPS 45.04 79.71 97.29 122.75 68.70 76.39 79.40 -31.40%
EY 2.22 1.25 1.03 0.81 1.46 1.31 1.26 45.72%
DY 1.48 0.00 1.34 0.00 1.45 0.00 1.66 -7.34%
P/NAPS 3.30 3.64 3.92 0.00 3.47 3.41 3.18 2.49%

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