[GASMSIA] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 8.77%
YoY- 68.4%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 9,759,260 7,649,364 7,234,793 7,122,528 7,136,612 5,851,600 5,214,856 51.92%
PBT 506,512 546,720 537,585 528,802 481,300 330,398 317,842 36.47%
Tax -126,128 -157,177 -145,158 -131,488 -116,032 -80,776 -77,402 38.51%
NP 380,384 389,543 392,426 397,314 365,268 249,622 240,440 35.80%
-
NP to SH 380,384 389,543 392,426 397,314 365,268 249,622 240,440 35.80%
-
Tax Rate 24.90% 28.75% 27.00% 24.87% 24.11% 24.45% 24.35% -
Total Cost 9,378,876 7,259,821 6,842,366 6,725,214 6,771,344 5,601,978 4,974,416 52.67%
-
Net Worth 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 6.01%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 181,557 101,008 151,512 - 138,672 82,176 -
Div Payout % - 46.61% 25.74% 38.13% - 55.55% 34.18% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 6.01%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.90% 5.09% 5.42% 5.58% 5.12% 4.27% 4.61% -
ROE 32.86% 30.47% 33.17% 34.14% 34.59% 22.09% 22.67% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 760.07 595.74 563.46 554.71 555.81 455.73 406.14 51.92%
EPS 29.64 30.34 30.56 30.94 28.44 19.44 18.72 35.88%
DPS 0.00 14.14 7.87 11.80 0.00 10.80 6.40 -
NAPS 0.9015 0.9956 0.9213 0.9065 0.8224 0.8801 0.8259 6.01%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 759.76 595.50 563.23 554.49 555.59 455.55 405.98 51.91%
EPS 29.61 30.33 30.55 30.93 28.44 19.43 18.72 35.79%
DPS 0.00 14.13 7.86 11.80 0.00 10.80 6.40 -
NAPS 0.9011 0.9952 0.9209 0.9061 0.8221 0.8797 0.8256 6.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.16 3.26 3.25 3.01 2.71 2.65 2.74 -
P/RPS 0.42 0.55 0.58 0.54 0.49 0.58 0.67 -26.77%
P/EPS 10.67 10.75 10.63 9.73 9.53 13.63 14.63 -18.99%
EY 9.37 9.31 9.40 10.28 10.50 7.34 6.83 23.48%
DY 0.00 4.34 2.42 3.92 0.00 4.08 2.34 -
P/NAPS 3.51 3.27 3.53 3.32 3.30 3.01 3.32 3.78%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 17/02/23 17/11/22 18/08/22 12/05/22 16/02/22 19/11/21 -
Price 3.20 3.34 3.40 3.25 2.75 2.69 2.69 -
P/RPS 0.42 0.56 0.60 0.59 0.49 0.59 0.66 -26.03%
P/EPS 10.80 11.01 11.12 10.50 9.67 13.84 14.37 -17.35%
EY 9.26 9.08 8.99 9.52 10.34 7.23 6.96 20.98%
DY 0.00 4.23 2.31 3.63 0.00 4.01 2.38 -
P/NAPS 3.55 3.35 3.69 3.59 3.34 3.06 3.26 5.85%

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