GASMSIA Intrinsic Valuation and Fundamental Analysis - Gas Malaysia Bhd - Alpha Spread
G

Gas Malaysia Bhd
KLSE:GASMSIA

Watchlist Manager
Gas Malaysia Bhd
KLSE:GASMSIA
Watchlist
Price: 3.68 MYR 0.27% Market Closed
Market Cap: 4.7B MYR
Have any thoughts about
Gas Malaysia Bhd?
Write Note

Intrinsic Value

The intrinsic value of one GASMSIA stock under the Base Case scenario is 4.5 MYR. Compared to the current market price of 3.68 MYR, Gas Malaysia Bhd is Undervalued by 18%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GASMSIA Intrinsic Value
4.5 MYR
Undervaluation 18%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation Backtest
Gas Malaysia Bhd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling GASMSIA based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about GASMSIA?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Gas Malaysia Bhd

Provide an overview of the primary business activities
of Gas Malaysia Bhd.

What unique competitive advantages
does Gas Malaysia Bhd hold over its rivals?

What risks and challenges
does Gas Malaysia Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Gas Malaysia Bhd.

Provide P/S
for Gas Malaysia Bhd.

Provide P/E
for Gas Malaysia Bhd.

Provide P/OCF
for Gas Malaysia Bhd.

Provide P/FCFE
for Gas Malaysia Bhd.

Provide P/B
for Gas Malaysia Bhd.

Provide EV/S
for Gas Malaysia Bhd.

Provide EV/GP
for Gas Malaysia Bhd.

Provide EV/EBITDA
for Gas Malaysia Bhd.

Provide EV/EBIT
for Gas Malaysia Bhd.

Provide EV/OCF
for Gas Malaysia Bhd.

Provide EV/FCFF
for Gas Malaysia Bhd.

Provide EV/IC
for Gas Malaysia Bhd.

Show me price targets
for Gas Malaysia Bhd made by professional analysts.

What are the Revenue projections
for Gas Malaysia Bhd?

How accurate were the past Revenue estimates
for Gas Malaysia Bhd?

What are the Net Income projections
for Gas Malaysia Bhd?

How accurate were the past Net Income estimates
for Gas Malaysia Bhd?

What are the EPS projections
for Gas Malaysia Bhd?

How accurate were the past EPS estimates
for Gas Malaysia Bhd?

What are the EBIT projections
for Gas Malaysia Bhd?

How accurate were the past EBIT estimates
for Gas Malaysia Bhd?

Compare the revenue forecasts
for Gas Malaysia Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Gas Malaysia Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Gas Malaysia Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Gas Malaysia Bhd compared to its peers.

Compare the P/E ratios
of Gas Malaysia Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing Gas Malaysia Bhd with its peers.

Analyze the financial leverage
of Gas Malaysia Bhd compared to its main competitors.

Show all profitability ratios
for Gas Malaysia Bhd.

Provide ROE
for Gas Malaysia Bhd.

Provide ROA
for Gas Malaysia Bhd.

Provide ROIC
for Gas Malaysia Bhd.

Provide ROCE
for Gas Malaysia Bhd.

Provide Gross Margin
for Gas Malaysia Bhd.

Provide Operating Margin
for Gas Malaysia Bhd.

Provide Net Margin
for Gas Malaysia Bhd.

Provide FCF Margin
for Gas Malaysia Bhd.

Show all solvency ratios
for Gas Malaysia Bhd.

Provide D/E Ratio
for Gas Malaysia Bhd.

Provide D/A Ratio
for Gas Malaysia Bhd.

Provide Interest Coverage Ratio
for Gas Malaysia Bhd.

Provide Altman Z-Score Ratio
for Gas Malaysia Bhd.

Provide Quick Ratio
for Gas Malaysia Bhd.

Provide Current Ratio
for Gas Malaysia Bhd.

Provide Cash Ratio
for Gas Malaysia Bhd.

What is the historical Revenue growth
over the last 5 years for Gas Malaysia Bhd?

What is the historical Net Income growth
over the last 5 years for Gas Malaysia Bhd?

What is the current Free Cash Flow
of Gas Malaysia Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Gas Malaysia Bhd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Gas Malaysia Bhd

Current Assets 1.5B
Cash & Short-Term Investments 696.9m
Receivables 772.4m
Non-Current Assets 1.9B
Long-Term Investments 78.2m
PP&E 1.8B
Other Non-Current Assets 13.7m
Current Liabilities 1.6B
Accounts Payable 1.4B
Short-Term Debt 252.1m
Other Current Liabilities 38m
Non-Current Liabilities 315.8m
Long-Term Debt 81.6m
Other Non-Current Liabilities 234.2m
Efficiency

Earnings Waterfall
Gas Malaysia Bhd

Revenue
7.5B MYR
Cost of Revenue
-6.9B MYR
Gross Profit
622.9m MYR
Operating Expenses
-88.1m MYR
Operating Income
534.8m MYR
Other Expenses
-131.6m MYR
Net Income
403.2m MYR

Free Cash Flow Analysis
Gas Malaysia Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

GASMSIA Profitability Score
Profitability Due Diligence

Gas Malaysia Bhd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Year Average ROIC
Exceptional ROIC
Exceptional ROE
60/100
Profitability
Score

Gas Malaysia Bhd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

GASMSIA Solvency Score
Solvency Due Diligence

Gas Malaysia Bhd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

78/100
Solvency
Score

Gas Malaysia Bhd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GASMSIA Price Targets Summary
Gas Malaysia Bhd

Wall Street analysts forecast GASMSIA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GASMSIA is 3.71 MYR with a low forecast of 3.28 MYR and a high forecast of 4.16 MYR.

Lowest
Price Target
3.28 MYR
11% Downside
Average
Price Target
3.71 MYR
1% Upside
Highest
Price Target
4.16 MYR
13% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GASMSIA?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for GASMSIA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about GASMSIA dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

GASMSIA Price
Gas Malaysia Bhd

1M 1M
+1%
6M 6M
+9%
1Y 1Y
+22%
3Y 3Y
+56%
5Y 5Y
+65%
10Y 10Y
+64%
Annual Price Range
3.68
52w Low
3.0046
52w High
3.71
Price Metrics
Average Annual Return 9.47%
Standard Deviation of Annual Returns 15.67%
Max Drawdown -14%
Shares Statistics
Market Capitalization 4.7B MYR
Shares Outstanding 1 284 000 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Gas Malaysia Bhd

Country

Malaysia

Industry

Utilities

Market Cap

4.7B MYR

Dividend Yield

6.18%

Description

Gas Malaysia Bhd.engages in the sale and distribution of natural gas to the industrial, commercial, and residential sectors. The company is headquartered in Shah Alam, Selangor. The company went IPO on 2012-06-11. The firm's segments include Natural Gas & LPG, and Others. The firm provides natural gas and liquefied petroleum gas to homes, commercial businesses and industries. The firm's business portfolio includes a non-regulated gas distribution business consisting of projects, such as the combined heat and power (CHP) system and virtual pipelines. The Company, through its subsidiary, Gas Malaysia Retail Services Sdn. Bhd., is engaged in selling liquefied petroleum gas via a reticulation system. Through Pelantar Teknik (M) Sdn. Bhd. and Gas Malaysia Ventures Sdn. Bhd., the Company provides property holding and Investment holding activities.

Contact

SELANGOR
Shah Alam
No. 5, Jalan Serendah 26/17, Seksyen 26
+60351923000
www.gasmalaysia.com

IPO

2012-06-11

Employees

564

Officers

See Also

Discover More
What is the Intrinsic Value of one GASMSIA stock?

The intrinsic value of one GASMSIA stock under the Base Case scenario is 4.5 MYR.

Is GASMSIA stock undervalued or overvalued?

Compared to the current market price of 3.68 MYR, Gas Malaysia Bhd is Undervalued by 18%.

Back to Top