[GASMSIA] QoQ 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- -19.4%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
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 1,678,270 1,755,872 1,736,740 1,715,570 1,738,527 1,556,281 1,503,186 7.59%
PBT 68,245 53,157 65,761 54,980 61,240 54,401 63,700 4.68%
Tax -10,317 -11,160 -16,752 -13,811 -10,162 -13,373 -15,626 -24.11%
NP 57,928 41,997 49,009 41,169 51,078 41,028 48,074 13.19%
-
NP to SH 57,928 46,484 49,009 41,169 51,078 41,028 48,074 13.19%
-
Tax Rate 15.12% 20.99% 25.47% 25.12% 16.59% 24.58% 24.53% -
Total Cost 1,620,342 1,713,875 1,687,731 1,674,401 1,687,449 1,515,253 1,455,112 7.41%
-
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 61,632 - 61,632 - 57,780 - 57,780 4.38%
Div Payout % 106.39% - 125.76% - 113.12% - 120.19% -
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 3.45% 2.39% 2.82% 2.40% 2.94% 2.64% 3.20% -
ROE 5.55% 4.72% 4.90% 4.09% 4.99% 4.22% 4.86% -
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 130.71 136.75 135.26 133.61 135.40 121.21 117.07 7.60%
EPS 4.51 3.27 3.82 3.20 3.98 3.20 3.74 13.25%
DPS 4.80 0.00 4.80 0.00 4.50 0.00 4.50 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 130.71 136.75 135.26 133.61 135.40 121.21 117.07 7.60%
EPS 4.51 3.27 3.82 3.20 3.98 3.20 3.74 13.25%
DPS 4.80 0.00 4.80 0.00 4.50 0.00 4.50 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 2.10 2.08 2.10 2.13 2.09 2.38 2.45 -9.74%
P/EPS 60.95 78.72 74.41 88.89 71.14 90.44 76.65 -14.13%
EY 1.64 1.27 1.34 1.13 1.41 1.11 1.30 16.70%
DY 1.75 0.00 1.69 0.00 1.59 0.00 1.57 7.48%
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 2.16 2.06 2.11 2.16 2.08 2.33 2.50 -9.26%
P/EPS 62.51 77.90 74.93 90.13 70.89 88.57 78.26 -13.87%
EY 1.60 1.28 1.33 1.11 1.41 1.13 1.28 15.99%
DY 1.70 0.00 1.68 0.00 1.60 0.00 1.54 6.79%
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