[GASMSIA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

09-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 7.16%

YoY- 3.62%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	6,490,594	6,944,244	5,992,954	5,170,312	4,003,954	3,269,453	2,657,282	16.03%
YoY %	-6.53%	15.87%	15.91%	29.13%	22.47%	23.04%	-	-
Horiz. %	244.26%	261.33%	225.53%	194.57%	150.68%	123.04%	100.00%	-
PBT	261,864	231,866	230,505	202,258	193,390	167,936	251,742	0.65%
YoY %	12.94%	0.59%	13.97%	4.59%	15.16%	-33.29%	-	-
Horiz. %	104.02%	92.10%	91.56%	80.34%	76.82%	66.71%	100.00%	-
Tax	-70,673	-55,630	-58,086	-45,978	-42,388	-40,185	-59,357	2.94%
YoY %	-27.04%	4.23%	-26.33%	-8.47%	-5.48%	32.30%	-	-
Horiz. %	119.06%	93.72%	97.86%	77.46%	71.41%	67.70%	100.00%	-
NP	191,190	176,236	172,418	156,280	151,002	127,750	192,385	-0.10%
YoY %	8.49%	2.21%	10.33%	3.50%	18.20%	-33.60%	-	-
Horiz. %	99.38%	91.61%	89.62%	81.23%	78.49%	66.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,190	185,070	172,418	156,877	151,402	127,854	192,385	-0.10%
YoY %	3.31%	7.34%	9.91%	3.62%	18.42%	-33.54%	-	-
Horiz. %	99.38%	96.20%	89.62%	81.54%	78.70%	66.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	23.99%	25.20%	22.73%	21.92%	23.93%	23.58%	-
YoY %	12.51%	-4.80%	10.87%	3.70%	-8.40%	1.48%	-	-
Horiz. %	114.46%	101.74%	106.87%	96.40%	92.96%	101.48%	100.00%	-
Total Cost	6,299,404	6,768,008	5,820,536	5,014,032	3,852,952	3,141,702	2,464,897	16.91%
YoY %	-6.92%	16.28%	16.08%	30.13%	22.64%	27.46%	-	-
Horiz. %	255.56%	274.58%	236.14%	203.42%	156.31%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,010,251	985,341	973,015	972,501	966,852	960,432	989,707	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	72,759	82,176	77,040	68,480	68,480	59,919	85,599	-2.66%
YoY %	-11.46%	6.67%	12.50%	0.00%	14.29%	-30.00%	-	-
Horiz. %	85.00%	96.00%	90.00%	80.00%	80.00%	70.00%	100.00%	-
Div Payout %	38.06%	44.40%	44.68%	43.65%	45.23%	46.87%	44.49%	-
YoY %	-14.28%	-0.63%	2.36%	-3.49%	-3.50%	5.35%	-	-
Horiz. %	85.55%	99.80%	100.43%	98.11%	101.66%	105.35%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,010,251	985,341	973,015	972,501	966,852	960,432	989,707	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	2.95%	2.54%	2.88%	3.02%	3.77%	3.91%	7.24%	-
YoY %	16.14%	-11.81%	-4.64%	-19.89%	-3.58%	-45.99%	-	-
Horiz. %	40.75%	35.08%	39.78%	41.71%	52.07%	54.01%	100.00%	-
ROE	18.93%	18.78%	17.72%	16.13%	15.66%	13.31%	19.44%	-
YoY %	0.80%	5.98%	9.86%	3.00%	17.66%	-31.53%	-	-
Horiz. %	97.38%	96.60%	91.15%	82.97%	80.56%	68.47%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	505.50	540.83	466.74	402.67	311.83	254.63	206.95	16.03%
YoY %	-6.53%	15.87%	15.91%	29.13%	22.46%	23.04%	-	-
Horiz. %	244.26%	261.33%	225.53%	194.57%	150.68%	123.04%	100.00%	-
EPS	14.89	13.72	13.43	12.21	11.79	9.96	14.99	-0.11%
YoY %	8.53%	2.16%	9.99%	3.56%	18.37%	-33.56%	-	-
Horiz. %	99.33%	91.53%	89.59%	81.45%	78.65%	66.44%	100.00%	-
DPS	5.67	6.40	6.00	5.33	5.33	4.67	6.67	-2.66%
YoY %	-11.41%	6.67%	12.57%	0.00%	14.13%	-29.99%	-	-
Horiz. %	85.01%	95.95%	89.96%	79.91%	79.91%	70.01%	100.00%	-
NAPS	0.7868	0.7674	0.7578	0.7574	0.753	0.748	0.7708	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	505.50	540.83	466.74	402.67	311.83	254.63	206.95	16.03%
YoY %	-6.53%	15.87%	15.91%	29.13%	22.46%	23.04%	-	-
Horiz. %	244.26%	261.33%	225.53%	194.57%	150.68%	123.04%	100.00%	-
EPS	14.89	13.72	13.43	12.21	11.79	9.96	14.99	-0.11%
YoY %	8.53%	2.16%	9.99%	3.56%	18.37%	-33.56%	-	-
Horiz. %	99.33%	91.53%	89.59%	81.45%	78.65%	66.44%	100.00%	-
DPS	5.67	6.40	6.00	5.33	5.33	4.67	6.67	-2.66%
YoY %	-11.41%	6.67%	12.57%	0.00%	14.13%	-29.99%	-	-
Horiz. %	85.01%	95.95%	89.96%	79.91%	79.91%	70.01%	100.00%	-
NAPS	0.7868	0.7674	0.7578	0.7574	0.753	0.748	0.7708	0.34%
YoY %	2.53%	1.27%	0.05%	0.58%	0.67%	-2.96%	-	-
Horiz. %	102.08%	99.56%	98.31%	98.26%	97.69%	97.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.73	2.85	2.89	2.86	2.57	2.48	3.50	-
P/RPS	0.54	0.53	0.62	0.71	0.82	0.97	1.69	-17.30%
YoY %	1.89%	-14.52%	-12.68%	-13.41%	-15.46%	-42.60%	-	-
Horiz. %	31.95%	31.36%	36.69%	42.01%	48.52%	57.40%	100.00%	-
P/EPS	18.33	19.77	21.52	23.41	21.80	24.91	23.36	-3.95%
YoY %	-7.28%	-8.13%	-8.07%	7.39%	-12.48%	6.64%	-	-
Horiz. %	78.47%	84.63%	92.12%	100.21%	93.32%	106.64%	100.00%	-
EY	5.45	5.06	4.65	4.27	4.59	4.02	4.28	4.10%
YoY %	7.71%	8.82%	8.90%	-6.97%	14.18%	-6.07%	-	-
Horiz. %	127.34%	118.22%	108.64%	99.77%	107.24%	93.93%	100.00%	-
DY	2.08	2.25	2.08	1.86	2.08	1.88	1.90	1.51%
YoY %	-7.56%	8.17%	11.83%	-10.58%	10.64%	-1.05%	-	-
Horiz. %	109.47%	118.42%	109.47%	97.89%	109.47%	98.95%	100.00%	-
P/NAPS	3.47	3.71	3.81	3.78	3.41	3.32	4.54	-4.37%
YoY %	-6.47%	-2.62%	0.79%	10.85%	2.71%	-26.87%	-	-
Horiz. %	76.43%	81.72%	83.92%	83.26%	75.11%	73.13%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	12/11/20	14/11/19	14/11/18	09/11/17	17/11/16	26/11/15	12/11/14	-
Price	2.72	2.82	2.83	2.76	2.57	2.26	3.50	-
P/RPS	0.54	0.52	0.61	0.69	0.82	0.89	1.69	-17.30%
YoY %	3.85%	-14.75%	-11.59%	-15.85%	-7.87%	-47.34%	-	-
Horiz. %	31.95%	30.77%	36.09%	40.83%	48.52%	52.66%	100.00%	-
P/EPS	18.27	19.56	21.07	22.59	21.80	22.70	23.36	-4.00%
YoY %	-6.60%	-7.17%	-6.73%	3.62%	-3.96%	-2.83%	-	-
Horiz. %	78.21%	83.73%	90.20%	96.70%	93.32%	97.17%	100.00%	-
EY	5.47	5.11	4.74	4.43	4.59	4.41	4.28	4.16%
YoY %	7.05%	7.81%	7.00%	-3.49%	4.08%	3.04%	-	-
Horiz. %	127.80%	119.39%	110.75%	103.50%	107.24%	103.04%	100.00%	-
DY	2.08	2.27	2.12	1.93	2.08	2.06	1.90	1.51%
YoY %	-8.37%	7.08%	9.84%	-7.21%	0.97%	8.42%	-	-
Horiz. %	109.47%	119.47%	111.58%	101.58%	109.47%	108.42%	100.00%	-
P/NAPS	3.46	3.67	3.73	3.64	3.41	3.02	4.54	-4.42%
YoY %	-5.72%	-1.61%	2.47%	6.74%	12.91%	-33.48%	-	-
Horiz. %	76.21%	80.84%	82.16%	80.18%	75.11%	66.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos