[GASMSIA] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

19-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 119.04%

YoY- 2.14%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	3,561,264	2,527,974	3,145,845	3,452,310	2,938,435	2,474,357	1,935,048	10.69%
YoY %	40.87%	-19.64%	-8.88%	17.49%	18.76%	27.87%	-	-
Horiz. %	184.04%	130.64%	162.57%	178.41%	151.85%	127.87%	100.00%	-
PBT	264,401	154,951	126,590	120,740	118,478	96,420	89,447	19.78%
YoY %	70.64%	22.40%	4.85%	1.91%	22.88%	7.80%	-	-
Horiz. %	295.60%	173.23%	141.53%	134.98%	132.46%	107.80%	100.00%	-
Tax	-65,744	-36,982	-34,103	-30,563	-30,192	-23,495	-19,283	22.67%
YoY %	-77.77%	-8.44%	-11.58%	-1.23%	-28.50%	-21.84%	-	-
Horiz. %	340.94%	191.79%	176.86%	158.50%	156.57%	121.84%	100.00%	-
NP	198,657	117,969	92,487	90,177	88,286	72,925	70,164	18.93%
YoY %	68.40%	27.55%	2.56%	2.14%	21.06%	3.94%	-	-
Horiz. %	283.13%	168.13%	131.82%	128.52%	125.83%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	198,657	117,969	92,487	90,177	88,286	73,201	70,353	18.87%
YoY %	68.40%	27.55%	2.56%	2.14%	20.61%	4.05%	-	-
Horiz. %	282.37%	167.68%	131.46%	128.18%	125.49%	104.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	23.87%	26.94%	25.31%	25.48%	24.37%	21.56%	-
YoY %	4.19%	-11.40%	6.44%	-0.67%	4.55%	13.03%	-	-
Horiz. %	115.35%	110.71%	124.95%	117.39%	118.18%	113.03%	100.00%	-
Total Cost	3,362,607	2,410,005	3,053,358	3,362,133	2,850,149	2,401,432	1,864,884	10.31%
YoY %	39.53%	-21.07%	-9.18%	17.96%	18.69%	28.77%	-	-
Horiz. %	180.31%	129.23%	163.73%	180.29%	152.83%	128.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,163,945	1,059,813	1,014,103	1,000,492	989,322	979,306	974,170	3.00%
YoY %	9.83%	4.51%	1.36%	1.13%	1.02%	0.53%	-	-
Horiz. %	119.48%	108.79%	104.10%	102.70%	101.56%	100.53%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	75,756	61,632	54,570	61,632	57,780	51,360	51,360	6.68%
YoY %	22.92%	12.94%	-11.46%	6.67%	12.50%	0.00%	-	-
Horiz. %	147.50%	120.00%	106.25%	120.00%	112.50%	100.00%	100.00%	-
Div Payout %	38.13%	52.24%	59.00%	68.35%	65.45%	70.16%	73.00%	-
YoY %	-27.01%	-11.46%	-13.68%	4.43%	-6.71%	-3.89%	-	-
Horiz. %	52.23%	71.56%	80.82%	93.63%	89.66%	96.11%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	1,163,945	1,059,813	1,014,103	1,000,492	989,322	979,306	974,170	3.00%
YoY %	9.83%	4.51%	1.36%	1.13%	1.02%	0.53%	-	-
Horiz. %	119.48%	108.79%	104.10%	102.70%	101.56%	100.53%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	5.58%	4.67%	2.94%	2.61%	3.00%	2.95%	3.63%	-
YoY %	19.49%	58.84%	12.64%	-13.00%	1.69%	-18.73%	-	-
Horiz. %	153.72%	128.65%	80.99%	71.90%	82.64%	81.27%	100.00%	-
ROE	17.07%	11.13%	9.12%	9.01%	8.92%	7.47%	7.22%	-
YoY %	53.37%	22.04%	1.22%	1.01%	19.41%	3.46%	-	-
Horiz. %	236.43%	154.16%	126.32%	124.79%	123.55%	103.46%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	277.36	196.88	245.00	268.87	228.85	192.71	150.70	10.69%
YoY %	40.88%	-19.64%	-8.88%	17.49%	18.75%	27.88%	-	-
Horiz. %	184.05%	130.64%	162.57%	178.41%	151.86%	127.88%	100.00%	-
EPS	15.47	9.19	7.20	7.02	6.88	5.70	5.48	18.87%
YoY %	68.34%	27.64%	2.56%	2.03%	20.70%	4.01%	-	-
Horiz. %	282.30%	167.70%	131.39%	128.10%	125.55%	104.01%	100.00%	-
DPS	5.90	4.80	4.25	4.80	4.50	4.00	4.00	6.68%
YoY %	22.92%	12.94%	-11.46%	6.67%	12.50%	0.00%	-	-
Horiz. %	147.50%	120.00%	106.25%	120.00%	112.50%	100.00%	100.00%	-
NAPS	0.9065	0.8254	0.7898	0.7792	0.7705	0.7627	0.7587	3.00%
YoY %	9.83%	4.51%	1.36%	1.13%	1.02%	0.53%	-	-
Horiz. %	119.48%	108.79%	104.10%	102.70%	101.56%	100.53%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	277.36	196.88	245.00	268.87	228.85	192.71	150.70	10.69%
YoY %	40.88%	-19.64%	-8.88%	17.49%	18.75%	27.88%	-	-
Horiz. %	184.05%	130.64%	162.57%	178.41%	151.86%	127.88%	100.00%	-
EPS	15.47	9.19	7.20	7.02	6.88	5.70	5.48	18.87%
YoY %	68.34%	27.64%	2.56%	2.03%	20.70%	4.01%	-	-
Horiz. %	282.30%	167.70%	131.39%	128.10%	125.55%	104.01%	100.00%	-
DPS	5.90	4.80	4.25	4.80	4.50	4.00	4.00	6.68%
YoY %	22.92%	12.94%	-11.46%	6.67%	12.50%	0.00%	-	-
Horiz. %	147.50%	120.00%	106.25%	120.00%	112.50%	100.00%	100.00%	-
NAPS	0.9065	0.8254	0.7898	0.7792	0.7705	0.7627	0.7587	3.00%
YoY %	9.83%	4.51%	1.36%	1.13%	1.02%	0.53%	-	-
Horiz. %	119.48%	108.79%	104.10%	102.70%	101.56%	100.53%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.01	2.67	2.80	2.84	2.87	3.00	2.38	-
P/RPS	1.09	1.36	1.14	1.06	1.25	1.56	1.58	-5.99%
YoY %	-19.85%	19.30%	7.55%	-15.20%	-19.87%	-1.27%	-	-
Horiz. %	68.99%	86.08%	72.15%	67.09%	79.11%	98.73%	100.00%	-
P/EPS	19.45	29.06	38.87	40.44	41.74	52.62	43.44	-12.52%
YoY %	-33.07%	-25.24%	-3.88%	-3.11%	-20.68%	21.13%	-	-
Horiz. %	44.77%	66.90%	89.48%	93.09%	96.09%	121.13%	100.00%	-
EY	5.14	3.44	2.57	2.47	2.40	1.90	2.30	14.33%
YoY %	49.42%	33.85%	4.05%	2.92%	26.32%	-17.39%	-	-
Horiz. %	223.48%	149.57%	111.74%	107.39%	104.35%	82.61%	100.00%	-
DY	1.96	1.80	1.52	1.69	1.57	1.33	1.68	2.60%
YoY %	8.89%	18.42%	-10.06%	7.64%	18.05%	-20.83%	-	-
Horiz. %	116.67%	107.14%	90.48%	100.60%	93.45%	79.17%	100.00%	-
P/NAPS	3.32	3.23	3.55	3.64	3.72	3.93	3.14	0.93%
YoY %	2.79%	-9.01%	-2.47%	-2.15%	-5.34%	25.16%	-	-
Horiz. %	105.73%	102.87%	113.06%	115.92%	118.47%	125.16%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	18/08/22	17/08/21	13/08/20	19/08/19	08/08/18	10/08/17	11/08/16	-
Price	3.25	2.64	2.70	2.86	2.93	2.99	2.41	-
P/RPS	1.17	1.34	1.10	1.06	1.28	1.55	1.60	-5.08%
YoY %	-12.69%	21.82%	3.77%	-17.19%	-17.42%	-3.12%	-	-
Horiz. %	73.12%	83.75%	68.75%	66.25%	80.00%	96.88%	100.00%	-
P/EPS	21.01	28.73	37.48	40.72	42.61	52.45	43.98	-11.57%
YoY %	-26.87%	-23.35%	-7.96%	-4.44%	-18.76%	19.26%	-	-
Horiz. %	47.77%	65.33%	85.22%	92.59%	96.88%	119.26%	100.00%	-
EY	4.76	3.48	2.67	2.46	2.35	1.91	2.27	13.12%
YoY %	36.78%	30.34%	8.54%	4.68%	23.04%	-15.86%	-	-
Horiz. %	209.69%	153.30%	117.62%	108.37%	103.52%	84.14%	100.00%	-
DY	1.82	1.82	1.57	1.68	1.54	1.34	1.66	1.54%
YoY %	0.00%	15.92%	-6.55%	9.09%	14.93%	-19.28%	-	-
Horiz. %	109.64%	109.64%	94.58%	101.20%	92.77%	80.72%	100.00%	-
P/NAPS	3.59	3.20	3.42	3.67	3.80	3.92	3.18	2.04%
YoY %	12.19%	-6.43%	-6.81%	-3.42%	-3.06%	23.27%	-	-
Horiz. %	112.89%	100.63%	107.55%	115.41%	119.50%	123.27%	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