[GASMSIA] QoQ TTM 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- 0.63%
YoY- 52.39%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,348,821 4,927,737 4,592,064 4,277,419 4,052,969 4,170,044 3,997,622 21.35%
PBT 248,181 219,496 219,818 217,027 212,845 162,651 151,601 38.77%
Tax -54,030 -51,118 -52,638 -51,609 -48,426 -39,158 -37,507 27.46%
NP 194,151 168,378 167,180 165,418 164,419 123,493 114,094 42.39%
-
NP to SH 194,638 169,243 167,984 166,185 165,137 123,822 114,346 42.42%
-
Tax Rate 21.77% 23.29% 23.95% 23.78% 22.75% 24.07% 24.74% -
Total Cost 5,154,670 4,759,359 4,424,884 4,112,001 3,888,550 4,046,551 3,883,528 20.71%
-
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 102,720 102,720 102,720 102,720 102,720 112,606 112,606 -5.92%
Div Payout % 52.77% 60.69% 61.15% 61.81% 62.20% 90.94% 98.48% -
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 3.63% 3.42% 3.64% 3.87% 4.06% 2.96% 2.85% -
ROE 18.53% 17.40% 17.15% 0.00% 16.19% 12.81% 11.74% -
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 416.57 383.78 357.64 333.13 315.65 324.77 311.34 21.35%
EPS 15.16 13.18 13.08 12.94 12.86 9.64 8.91 42.38%
DPS 8.00 8.00 8.00 8.00 8.00 8.77 8.77 -5.92%
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 416.57 383.78 357.64 333.13 315.65 324.77 311.34 21.35%
EPS 15.16 13.18 13.08 12.94 12.86 9.64 8.91 42.38%
DPS 8.00 8.00 8.00 8.00 8.00 8.77 8.77 -5.92%
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 0.69 0.75 0.84 0.90 0.78 0.79 0.76 -6.22%
P/EPS 19.06 21.70 22.93 23.18 19.21 26.65 26.73 -20.13%
EY 5.25 4.61 4.36 4.31 5.21 3.75 3.74 25.29%
DY 2.77 2.80 2.67 2.67 3.24 3.41 3.68 -17.20%
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 0.65 0.72 0.84 0.93 0.87 0.79 0.77 -10.65%
P/EPS 17.81 20.94 22.85 23.95 21.46 26.65 27.06 -24.27%
EY 5.61 4.78 4.38 4.18 4.66 3.75 3.70 31.87%
DY 2.96 2.90 2.68 2.58 2.90 3.41 3.64 -12.84%
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