[GASMSIA] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -3.38%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 4,610,728 6,686,868 6,490,594 6,291,690 6,424,820 6,886,453 6,944,244 -23.87%
PBT 288,476 290,843 261,864 253,180 269,456 242,145 231,866 15.66%
Tax -65,956 -78,221 -70,673 -68,206 -78,004 -52,040 -55,630 12.00%
NP 222,520 212,622 191,190 184,974 191,452 190,105 176,236 16.80%
-
NP to SH 222,520 212,622 191,190 184,974 191,452 190,105 185,070 13.05%
-
Tax Rate 22.86% 26.89% 26.99% 26.94% 28.95% 21.49% 23.99% -
Total Cost 4,388,208 6,474,246 6,299,404 6,106,716 6,233,368 6,696,348 6,768,008 -25.06%
-
Net Worth 997,411 1,080,100 1,010,251 1,014,103 1,026,814 1,042,993 985,341 0.81%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 123,905 72,759 109,140 - 123,264 82,176 -
Div Payout % - 58.28% 38.06% 59.00% - 64.84% 44.40% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 997,411 1,080,100 1,010,251 1,014,103 1,026,814 1,042,993 985,341 0.81%
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 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.83% 3.18% 2.95% 2.94% 2.98% 2.76% 2.54% -
ROE 22.31% 19.69% 18.93% 18.24% 18.65% 18.23% 18.78% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 359.09 520.78 505.50 490.01 500.38 536.33 540.83 -23.87%
EPS 17.32 16.56 14.89 14.40 14.92 14.81 13.72 16.78%
DPS 0.00 9.65 5.67 8.50 0.00 9.60 6.40 -
NAPS 0.7768 0.8412 0.7868 0.7898 0.7997 0.8123 0.7674 0.81%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 358.95 520.57 505.29 489.81 500.17 536.11 540.61 -23.87%
EPS 17.32 16.55 14.88 14.40 14.90 14.80 14.41 13.03%
DPS 0.00 9.65 5.66 8.50 0.00 9.60 6.40 -
NAPS 0.7765 0.8409 0.7865 0.7895 0.7994 0.812 0.7671 0.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.68 2.72 2.73 2.80 2.60 2.75 2.85 -
P/RPS 0.75 0.52 0.54 0.57 0.52 0.51 0.53 26.01%
P/EPS 15.46 16.43 18.33 19.44 17.44 18.57 19.77 -15.10%
EY 6.47 6.09 5.45 5.15 5.73 5.38 5.06 17.78%
DY 0.00 3.55 2.08 3.04 0.00 3.49 2.25 -
P/NAPS 3.45 3.23 3.47 3.55 3.25 3.39 3.71 -4.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 05/05/21 26/02/21 12/11/20 13/08/20 14/05/20 13/02/20 14/11/19 -
Price 2.71 2.63 2.72 2.70 2.77 2.82 2.82 -
P/RPS 0.75 0.51 0.54 0.55 0.55 0.53 0.52 27.62%
P/EPS 15.64 15.88 18.27 18.74 18.58 19.05 19.56 -13.84%
EY 6.39 6.30 5.47 5.34 5.38 5.25 5.11 16.05%
DY 0.00 3.67 2.08 3.15 0.00 3.40 2.27 -
P/NAPS 3.49 3.13 3.46 3.42 3.46 3.47 3.67 -3.29%

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