[GASMSIA] YoY TTM 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- 3.32%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 6,233,345 6,777,087 6,513,564 5,597,046 4,277,419 3,818,845 2,954,475 13.23%
PBT 295,598 254,527 234,321 257,790 217,027 145,396 194,839 7.18%
Tax -75,209 -57,730 -52,972 -57,071 -51,609 -36,482 -40,346 10.92%
NP 220,389 196,797 181,349 200,719 165,418 108,914 154,493 6.09%
-
NP to SH 220,389 201,284 181,349 201,109 166,185 109,051 154,511 6.09%
-
Tax Rate 25.44% 22.68% 22.61% 22.14% 23.78% 25.09% 20.71% -
Total Cost 6,012,956 6,580,290 6,332,215 5,396,327 4,112,001 3,709,931 2,799,982 13.57%
-
Net Worth 997,411 1,026,814 1,006,912 1,006,142 0 996,897 989,578 0.13%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 123,906 123,264 115,560 102,720 102,720 106,237 115,560 1.16%
Div Payout % 56.22% 61.24% 63.72% 51.08% 61.81% 97.42% 74.79% -
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 0 996,897 989,578 0.13%
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 3.54% 2.90% 2.78% 3.59% 3.87% 2.85% 5.23% -
ROE 22.10% 19.60% 18.01% 19.99% 0.00% 10.94% 15.61% -
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 485.46 527.81 507.29 435.91 333.13 297.42 230.22 13.22%
EPS 17.16 15.68 14.12 15.66 12.94 8.49 12.04 6.07%
DPS 9.65 9.60 9.00 8.00 8.00 8.27 9.00 1.16%
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 485.46 527.81 507.29 435.91 333.13 297.42 230.10 13.23%
EPS 17.16 15.68 14.12 15.66 12.94 8.49 12.03 6.09%
DPS 9.65 9.60 9.00 8.00 8.00 8.27 9.00 1.16%
NAPS 0.7768 0.7997 0.7842 0.7836 0.00 0.7764 0.7707 0.13%
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 0.55 0.49 0.56 0.65 0.90 0.80 1.13 -11.29%
P/EPS 15.61 16.59 20.18 18.00 23.18 28.14 21.51 -5.19%
EY 6.40 6.03 4.96 5.55 4.31 3.55 4.65 5.46%
DY 3.60 3.69 3.16 2.84 2.67 3.46 3.47 0.61%
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 0.56 0.52 0.57 0.63 0.93 0.77 1.14 -11.16%
P/EPS 15.79 17.67 20.46 17.62 23.95 27.08 21.76 -5.19%
EY 6.33 5.66 4.89 5.67 4.18 3.69 4.60 5.45%
DY 3.56 3.47 3.11 2.90 2.58 3.60 3.44 0.57%
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