[GASMSIA] YoY Cumulative Quarter 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- -79.34%
YoY- 24.01%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,152,682 1,606,205 1,715,570 1,435,249 1,185,710 961,260 761,583 7.14%
PBT 72,119 67,364 54,980 54,778 43,855 39,673 37,837 11.33%
Tax -16,489 -19,501 -13,811 -14,566 -11,525 -8,342 -9,365 9.87%
NP 55,630 47,863 41,169 40,212 32,330 31,331 28,472 11.79%
-
NP to SH 55,630 47,863 41,169 40,212 32,427 31,379 28,490 11.78%
-
Tax Rate 22.86% 28.95% 25.12% 26.59% 26.28% 21.03% 24.75% -
Total Cost 1,097,052 1,558,342 1,674,401 1,395,037 1,153,380 929,929 733,111 6.94%
-
Net Worth 997,411 1,026,814 1,006,912 1,006,142 0 996,897 990,092 0.12%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 997,411 1,026,814 1,006,912 1,006,142 0 996,897 990,092 0.12%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.83% 2.98% 2.40% 2.80% 2.73% 3.26% 3.74% -
ROE 5.58% 4.66% 4.09% 4.00% 0.00% 3.15% 2.88% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 89.77 125.09 133.61 111.78 92.35 74.86 59.31 7.14%
EPS 4.33 3.73 3.20 3.13 2.53 2.44 2.22 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7768 0.7997 0.7842 0.7836 0.00 0.7764 0.7711 0.12%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 89.77 125.09 133.61 111.78 92.35 74.86 59.31 7.14%
EPS 4.33 3.73 3.20 3.13 2.53 2.44 2.22 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7768 0.7997 0.7842 0.7836 0.00 0.7764 0.7711 0.12%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.68 2.60 2.85 2.82 3.00 2.39 2.59 -
P/RPS 2.99 2.08 2.13 2.52 3.25 3.19 4.37 -6.12%
P/EPS 61.86 69.75 88.89 90.04 118.79 97.80 116.73 -10.03%
EY 1.62 1.43 1.13 1.11 0.84 1.02 0.86 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.25 3.63 3.60 0.00 3.08 3.36 0.44%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 05/05/21 14/05/20 15/05/19 28/05/18 09/05/17 11/05/16 07/05/15 -
Price 2.71 2.77 2.89 2.76 3.10 2.30 2.62 -
P/RPS 3.02 2.21 2.16 2.47 3.36 3.07 4.42 -6.14%
P/EPS 62.55 74.31 90.13 88.13 122.75 94.11 118.08 -10.03%
EY 1.60 1.35 1.11 1.13 0.81 1.06 0.85 11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.46 3.69 3.52 0.00 2.96 3.40 0.43%

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