[GASMSIA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 46.33%
YoY- 64.15%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 7,649,364 7,234,793 7,122,528 7,136,612 5,851,600 5,214,856 5,055,948 31.69%
PBT 546,720 537,585 528,802 481,300 330,398 317,842 309,902 45.85%
Tax -157,177 -145,158 -131,488 -116,032 -80,776 -77,402 -73,964 65.06%
NP 389,543 392,426 397,314 365,268 249,622 240,440 235,938 39.56%
-
NP to SH 389,543 392,426 397,314 365,268 249,622 240,440 235,938 39.56%
-
Tax Rate 28.75% 27.00% 24.87% 24.11% 24.45% 24.35% 23.87% -
Total Cost 7,259,821 6,842,366 6,725,214 6,771,344 5,601,978 4,974,416 4,820,010 31.29%
-
Net Worth 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 13.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 181,557 101,008 151,512 - 138,672 82,176 123,264 29.36%
Div Payout % 46.61% 25.74% 38.13% - 55.55% 34.18% 52.24% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 13.27%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.09% 5.42% 5.58% 5.12% 4.27% 4.61% 4.67% -
ROE 30.47% 33.17% 34.14% 34.59% 22.09% 22.67% 22.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 595.74 563.46 554.71 555.81 455.73 406.14 393.77 31.68%
EPS 30.34 30.56 30.94 28.44 19.44 18.72 18.38 39.54%
DPS 14.14 7.87 11.80 0.00 10.80 6.40 9.60 29.36%
NAPS 0.9956 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 13.27%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 595.74 563.46 554.71 555.81 455.73 406.14 393.77 31.68%
EPS 30.34 30.56 30.94 28.44 19.44 18.72 18.38 39.54%
DPS 14.14 7.87 11.80 0.00 10.80 6.40 9.60 29.36%
NAPS 0.9956 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 13.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.26 3.25 3.01 2.71 2.65 2.74 2.67 -
P/RPS 0.55 0.58 0.54 0.49 0.58 0.67 0.68 -13.15%
P/EPS 10.75 10.63 9.73 9.53 13.63 14.63 14.53 -18.15%
EY 9.31 9.40 10.28 10.50 7.34 6.83 6.88 22.27%
DY 4.34 2.42 3.92 0.00 4.08 2.34 3.60 13.23%
P/NAPS 3.27 3.53 3.32 3.30 3.01 3.32 3.23 0.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 17/11/22 18/08/22 12/05/22 16/02/22 19/11/21 17/08/21 -
Price 3.34 3.40 3.25 2.75 2.69 2.69 2.64 -
P/RPS 0.56 0.60 0.59 0.49 0.59 0.66 0.67 -11.23%
P/EPS 11.01 11.12 10.50 9.67 13.84 14.37 14.37 -16.22%
EY 9.08 8.99 9.52 10.34 7.23 6.96 6.96 19.33%
DY 4.23 2.31 3.63 0.00 4.01 2.38 3.64 10.50%
P/NAPS 3.35 3.69 3.59 3.34 3.06 3.26 3.20 3.09%

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