[GASMSIA] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 119.55%
YoY- 20.61%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,527,974 3,145,845 3,452,310 2,938,435 2,474,357 1,935,048 1,556,594 8.40%
PBT 154,951 126,590 120,740 118,478 96,420 89,447 81,406 11.31%
Tax -36,982 -34,103 -30,563 -30,192 -23,495 -19,283 -19,281 11.45%
NP 117,969 92,487 90,177 88,286 72,925 70,164 62,125 11.26%
-
NP to SH 117,969 92,487 90,177 88,286 73,201 70,353 62,169 11.25%
-
Tax Rate 23.87% 26.94% 25.31% 25.48% 24.37% 21.56% 23.68% -
Total Cost 2,410,005 3,053,358 3,362,133 2,850,149 2,401,432 1,864,884 1,494,469 8.28%
-
Net Worth 1,059,813 1,014,103 1,000,492 989,322 979,306 974,170 971,602 1.45%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 61,632 54,570 61,632 57,780 51,360 51,360 44,940 5.40%
Div Payout % 52.24% 59.00% 68.35% 65.45% 70.16% 73.00% 72.29% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,059,813 1,014,103 1,000,492 989,322 979,306 974,170 971,602 1.45%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.67% 2.94% 2.61% 3.00% 2.95% 3.63% 3.99% -
ROE 11.13% 9.12% 9.01% 8.92% 7.47% 7.22% 6.40% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 196.88 245.00 268.87 228.85 192.71 150.70 121.23 8.40%
EPS 9.19 7.20 7.02 6.88 5.70 5.48 4.84 11.26%
DPS 4.80 4.25 4.80 4.50 4.00 4.00 3.50 5.40%
NAPS 0.8254 0.7898 0.7792 0.7705 0.7627 0.7587 0.7567 1.45%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 196.88 245.00 268.87 228.85 192.71 150.70 121.23 8.40%
EPS 9.19 7.20 7.02 6.88 5.70 5.48 4.84 11.26%
DPS 4.80 4.25 4.80 4.50 4.00 4.00 3.50 5.40%
NAPS 0.8254 0.7898 0.7792 0.7705 0.7627 0.7587 0.7567 1.45%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.67 2.80 2.84 2.87 3.00 2.38 2.51 -
P/RPS 1.36 1.14 1.06 1.25 1.56 1.58 2.07 -6.75%
P/EPS 29.06 38.87 40.44 41.74 52.62 43.44 51.84 -9.18%
EY 3.44 2.57 2.47 2.40 1.90 2.30 1.93 10.10%
DY 1.80 1.52 1.69 1.57 1.33 1.68 1.39 4.39%
P/NAPS 3.23 3.55 3.64 3.72 3.93 3.14 3.32 -0.45%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 17/08/21 13/08/20 19/08/19 08/08/18 10/08/17 11/08/16 13/08/15 -
Price 2.64 2.70 2.86 2.93 2.99 2.41 2.12 -
P/RPS 1.34 1.10 1.06 1.28 1.55 1.60 1.75 -4.34%
P/EPS 28.73 37.48 40.72 42.61 52.45 43.98 43.79 -6.77%
EY 3.48 2.67 2.46 2.35 1.91 2.27 2.28 7.29%
DY 1.82 1.57 1.68 1.54 1.34 1.66 1.65 1.64%
P/NAPS 3.20 3.42 3.67 3.80 3.92 3.18 2.80 2.24%

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