T-O (am): 4.38 (08:59:00)
T-O (pm): 4.50 (14:29:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
25 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 2,131.57 | 155.43 | 115.99 | 5.4% | 0.00 | 9.03 | 7.4% | 17.3% | 5.4% | 34.6% | ||||||||
27 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 1,984.76 | 150.10 | 110.05 | 5.5% | 6.31 | 8.57 | 6.0% | 1.8% | 7.2% | 12.5% | ||||||||
24 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 1,872.61 | 136.59 | 102.63 | 5.5% | 0.00 | 7.99 | 4.0% | 23.2% | 1.6% | 7.9% | ||||||||
20 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 1,801.52 | 142.68 | 104.33 | 5.8% | 8.42 | 8.13 | 0.8% | 19.0% | 21.1% | 9.6% | ||||||||
28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 1,816.83 | 112.54 | 86.16 | 4.7% | 0.00 | 6.71 | 10.1% | 2.6% | 11.9% | 9.9% | ||||||||
21 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 2,020.76 | 131.87 | 97.81 | 4.8% | 5.72 | 7.62 | 17.2% | 13.7% | 2.9% | 8.9% | ||||||||
18 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 2,439.82 | 126.63 | 95.10 | 3.9% | 0.00 | 7.41 | 9.7% | 36.8% | 0.1% | 4.1% | ||||||||
17 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 2,223.27 | 143.53 | 95.22 | 4.3% | 8.24 | 7.42 | 19.2% | 14.6% | 0.5% | 37.4% | ||||||||
17 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 1,864.83 | 138.79 | 95.66 | 5.1% | 0.00 | 7.45 | 4.9% | 34.8% | 10.9% | 53.4% | ||||||||
18 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1,777.11 | 144.08 | 107.34 | 6.0% | 5.90 | 8.36 | 0.4% | 29.2% | 17.6% | 72.2% | ||||||||
12 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 1,784.15 | 120.33 | 91.32 | 5.1% | 0.00 | 7.11 | 8.1% | 54.8% | 31.8% | 64.2% | ||||||||
16 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 1,940.46 | 92.02 | 69.29 | 3.6% | 6.00 | 5.40 | 40.3% | 6.7% | 11.1% | 0.1% | ||||||||
19 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 1,383.17 | 83.43 | 62.36 | 4.5% | 0.00 | 4.86 | 0.6% | 19.7% | 0.0% | 22.5% | ||||||||
17 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 1,375.29 | 82.83 | 62.34 | 4.5% | 4.80 | 4.86 | 19.3% | 10.7% | 12.1% | 39.7% | ||||||||
05 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 1,152.68 | 72.12 | 55.63 | 4.8% | 4.33 | 4.33 | 36.6% | 28.2% | 19.6% | 16.2% | ||||||||
26 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 1,818.92 | 94.44 | 69.23 | 3.8% | 5.40 | 5.39 | 5.6% | 8.4% | 36.0% | 19.5% | ||||||||
12 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 1,722.10 | 69.81 | 50.91 | 3.0% | 0.00 | 3.96 | 11.8% | 1.9% | 14.1% | 9.5% | ||||||||
13 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 1,539.64 | 59.23 | 44.62 | 2.9% | 4.25 | 3.48 | 4.1% | 11.3% | 6.8% | 8.9% | ||||||||
14 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 1,606.20 | 67.36 | 47.86 | 3.0% | 0.00 | 3.73 | 4.3% | 6.4% | 17.4% | 16.3% | ||||||||
13 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 1,678.27 | 68.25 | 57.93 | 3.5% | 4.80 | 4.51 | 4.4% | 3.5% | 24.6% | 13.4% | ||||||||
14 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 1,755.87 | 53.16 | 46.48 | 2.6% | 0.00 | 3.27 | 1.1% | 16.8% | 5.2% | 3.3% | ||||||||
19 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1,736.74 | 65.76 | 49.01 | 2.8% | 4.80 | 3.82 | 1.2% | 21.0% | 19.0% | 21.9% | ||||||||
15 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 1,715.57 | 54.98 | 41.17 | 2.4% | 0.00 | 3.20 | 1.3% | 16.6% | 19.4% | 46.5% | ||||||||
15 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 1,738.53 | 61.24 | 51.08 | 2.9% | 4.50 | 3.98 | 15.7% | 23.9% | 6.2% | 14.9% | ||||||||
08 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 1,503.19 | 63.70 | 48.07 | 3.2% | 4.50 | 3.74 | 4.7% | 16.8% | 19.6% | 21.8% | ||||||||
28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 1,435.25 | 54.78 | 40.21 | 2.8% | 0.00 | 3.13 | 2.4% | 20.9% | 47.8% | 19.2% | ||||||||
15 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 1,471.09 | 96.49 | 76.98 | 5.2% | 4.00 | 6.00 | 4.8% | 40.1% | 73.2% | 49.2% | ||||||||
09 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 1,403.38 | 55.27 | 44.46 | 3.2% | 0.00 | 3.46 | 9.0% | 31.4% | 12.7% | 2.9% | ||||||||
10 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 1,287.33 | 51.25 | 39.46 | 3.1% | 4.00 | 3.07 | 8.4% | 32.2% | 16.9% | 1.2% | ||||||||
09 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 1,187.02 | 45.17 | 33.74 | 2.8% | 0.00 | 2.63 | 13.1% | 23.5% | 34.6% | 7.5% | ||||||||
15 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 1,050.00 | 67.80 | 51.59 | 4.9% | 4.00 | 4.02 | 1.7% | 10.0% | 19.4% | 402.2% | ||||||||
17 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 1,067.70 | 55.60 | 43.20 | 4.0% | 0.00 | 3.36 | 9.7% | 19.2% | 10.8% | 28.1% | ||||||||
11 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 973.57 | 49.77 | 38.97 | 4.0% | 4.00 | 3.04 | 1.3% | 22.5% | 24.2% | 15.7% | ||||||||
11 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 961.04 | 39.67 | 31.38 | 3.3% | 0.00 | 2.44 | 17.6% | 26.2% | 205.5% | 10.1% | ||||||||
23 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 1,166.88 | 17.61 | 10.27 | 0.9% | 0.00 | 0.80 | 30.3% | 49.5% | 69.5% | 56.0% | ||||||||
26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 895.50 | 44.55 | 33.72 | 3.8% | 0.00 | 2.62 | 12.6% | 21.9% | 0.1% | 37.3% | ||||||||
13 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 795.01 | 43.57 | 33.68 | 4.2% | 3.50 | 2.62 | 4.4% | 17.3% | 18.2% | 31.1% | ||||||||
07 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 761.58 | 37.84 | 28.49 | 3.7% | 0.00 | 2.22 | 2.4% | 31.2% | 22.1% | 31.5% | ||||||||
12 Feb 15 | 31/12/14 | 4 | 31/12/14 | 780.50 | 24.31 | 23.34 | 3.0% | 4.00 | 1.82 | 6.3% | 29.2% | 56.6% | 41.9% |
EPS | 33.72 sen |
Trailing PE (Sector Median: 13.8) | 13.3 |
PEG | 0.33 |
Altman Z | 2.8 |
Beaver | 0.063 |
Current Ratio | 0.84 |
Debt-Equity (DE) Ratio | 1.67 |
FCF Yield | 1.61 % |
Revenue QoQ | 7.4 % |
Revenue YoY | 17.32% |
Profit QoQ | 5.4 % |
Profit YoY | 34.62 % |
Profit Margin (Sector Median: 7.8) | 5.56 % |
ROE (ROIC: 29.38) | 31.26 % |
Dividend Per Share (DPS) | 14.73 sen |
Dividend Yield (DY) | 3.27 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.8) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.8) | |
ROE (ROIC: 29.37) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 4 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.08 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 115.99 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 534.15 |
Expected Revenue (M) | 15089.04 |
Expected Growth (%) | 18.0 |
No transaction in the last 2 months.
Market Cap: 5778 M.
Market Cap Class: Large caps
Number of Shares: 1284 M.
Adjusted Float: 28.7%.
Stock highly correlated with
QL (95%)
REIT (95%)
MBMR (94%)
AIRPORT (93%)
Gas Malaysia Berhad is engaged in selling, marketing and distributing of natural gas. It offers its services to the industrial, commercial and residential sectors, Presently, Gas Malaysia provides Natural Gas and Liquefied Petroleum Gas. It is also involved in the construction and operation of the NGDS within peninsular Malaysia. It also provides energy solutions which include new power generation techniques such as cogeneration and distributed generation. Gas Malaysia is based in Shah Alam, Malaysia.
Sectors: Trading & Services, Oil & Gas, Midstream Oil & Gas, Mid Cap, Utilities, Gas, Water & Multi-Utilities
Code: 5209
Website: http://www.gasmalaysia.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Anglo-Oriental (Annuities) Sdn Bhd | 30.93% | 1787.14 |
Tokyo Gas - Mitsui & Co. Holdings Sdn Bhd | 18.5% | 1068.93 |
PETRONAS Gas Berhad | 14.8% | 855.14 |
Tabung Haji | 7.07% | 408.5 |
Employees Provident Fund Board | 5.13% | 296.47 |
Amanah Saham Bumiputera | 3.87% | 223.61 |
AIA Group | 2.56% | 147.92 |
KWAP | 1.98% | 114.4 |
Public Mutual Fund | 1.36% | 78.58 |
Great Eastern Group | 1.32% | 76.27 |
Citibank New York | 0.83% | 47.96 |
Amanah Saham Malaysia | 0.69% | 39.87 |
Eastspring Investments Small-Cap Fund | 0.53% | 30.62 |
Prulink Equity Income Fund | 0.46% | 26.58 |
Etiqa Life Insurance Berhad | 0.42% | 24.27 |
Manulife Investment Al Fauzan | 0.25% | 14.45 |
Public Islamic Treasures Growth Fund | 0.25% | 14.45 |
Eastspring Investmentsdana Al-Ilham | 0.18% | 10.4 |
Public Dividend Select Fund | 0.17% | 9.82 |
Public Islamic Emerging Opportunities Fund | 0.15% | 8.67 |