[GASMSIA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 3.32%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 6,233,243 5,965,803 5,812,899 5,597,046 5,348,821 4,927,737 4,592,064 22.52%
PBT 234,119 269,366 270,239 257,790 248,181 219,496 219,818 4.27%
Tax -53,727 -63,111 -60,727 -57,071 -54,030 -51,118 -52,638 1.37%
NP 180,392 206,255 209,512 200,719 194,151 168,378 167,180 5.18%
-
NP to SH 180,392 206,294 209,723 201,109 194,638 169,243 167,984 4.85%
-
Tax Rate 22.95% 23.43% 22.47% 22.14% 21.77% 23.29% 23.95% -
Total Cost 6,052,851 5,759,548 5,603,387 5,396,327 5,154,670 4,759,359 4,424,884 23.15%
-
Net Worth 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 979,306 3.01%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 115,560 109,140 109,140 102,720 102,720 102,720 102,720 8.14%
Div Payout % 64.06% 52.91% 52.04% 51.08% 52.77% 60.69% 61.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,024,118 973,015 989,322 1,006,142 1,050,312 972,501 979,306 3.01%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.89% 3.46% 3.60% 3.59% 3.63% 3.42% 3.64% -
ROE 17.61% 21.20% 21.20% 19.99% 18.53% 17.40% 17.15% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 485.46 464.63 452.72 435.91 416.57 383.78 357.64 22.52%
EPS 14.05 16.07 16.33 15.66 15.16 13.18 13.08 4.87%
DPS 9.00 8.50 8.50 8.00 8.00 8.00 8.00 8.14%
NAPS 0.7976 0.7578 0.7705 0.7836 0.818 0.7574 0.7627 3.01%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 485.46 464.63 452.72 435.91 416.57 383.78 357.64 22.52%
EPS 14.05 16.07 16.33 15.66 15.16 13.18 13.08 4.87%
DPS 9.00 8.50 8.50 8.00 8.00 8.00 8.00 8.14%
NAPS 0.7976 0.7578 0.7705 0.7836 0.818 0.7574 0.7627 3.01%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.83 2.89 2.87 2.82 2.89 2.86 3.00 -
P/RPS 0.58 0.62 0.63 0.65 0.69 0.75 0.84 -21.82%
P/EPS 20.14 17.99 17.57 18.00 19.06 21.70 22.93 -8.26%
EY 4.96 5.56 5.69 5.55 5.25 4.61 4.36 8.95%
DY 3.18 2.94 2.96 2.84 2.77 2.80 2.67 12.32%
P/NAPS 3.55 3.81 3.72 3.60 3.53 3.78 3.93 -6.53%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 14/11/18 08/08/18 28/05/18 15/02/18 09/11/17 10/08/17 -
Price 2.80 2.83 2.93 2.76 2.70 2.76 2.99 -
P/RPS 0.58 0.61 0.65 0.63 0.65 0.72 0.84 -21.82%
P/EPS 19.93 17.61 17.94 17.62 17.81 20.94 22.85 -8.68%
EY 5.02 5.68 5.57 5.67 5.61 4.78 4.38 9.49%
DY 3.21 3.00 2.90 2.90 2.96 2.90 2.68 12.74%
P/NAPS 3.51 3.73 3.80 3.52 3.30 3.64 3.92 -7.08%

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