[GASMSIA] YoY 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- 19.55%
YoY- 21.83%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,375,292 1,539,640 1,736,740 1,503,186 1,287,333 973,788 795,011 9.55%
PBT 82,832 59,226 65,761 63,700 51,251 49,774 43,569 11.29%
Tax -20,493 -14,602 -16,752 -15,626 -11,970 -10,941 -9,916 12.84%
NP 62,339 44,624 49,009 48,074 39,281 38,833 33,653 10.81%
-
NP to SH 62,339 44,624 49,009 48,074 39,460 38,974 33,679 10.79%
-
Tax Rate 24.74% 24.65% 25.47% 24.53% 23.36% 21.98% 22.76% -
Total Cost 1,312,953 1,495,016 1,687,731 1,455,112 1,248,052 934,955 761,358 9.49%
-
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 % 98.87% 122.29% 125.76% 120.19% 130.16% 131.78% 133.44% -
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 4.53% 2.90% 2.82% 3.20% 3.05% 3.99% 4.23% -
ROE 5.88% 4.40% 4.90% 4.86% 4.03% 4.00% 3.47% -
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 107.11 119.91 135.26 117.07 100.26 75.84 61.92 9.55%
EPS 4.86 3.48 3.82 3.74 3.07 3.04 2.62 10.83%
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 107.11 119.91 135.26 117.07 100.26 75.84 61.92 9.55%
EPS 4.86 3.48 3.82 3.74 3.07 3.04 2.62 10.83%
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 2.49 2.34 2.10 2.45 2.99 3.14 4.05 -7.78%
P/EPS 54.99 80.57 74.41 76.65 97.62 78.41 95.69 -8.81%
EY 1.82 1.24 1.34 1.30 1.02 1.28 1.05 9.59%
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 2.46 2.25 2.11 2.50 2.98 3.18 3.42 -5.33%
P/EPS 54.38 77.69 74.93 78.26 97.29 79.40 80.82 -6.38%
EY 1.84 1.29 1.33 1.28 1.03 1.26 1.24 6.79%
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