[GASMSIA] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -2.35%
YoY- 4.14%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 8,078,921 8,369,870 8,921,146 9,759,260 7,649,364 7,234,793 7,122,528 8.73%
PBT 513,717 494,720 516,994 506,512 546,720 537,585 528,802 -1.90%
Tax -130,318 -122,628 -131,180 -126,128 -157,177 -145,158 -131,488 -0.59%
NP 383,399 372,092 385,814 380,384 389,543 392,426 397,314 -2.34%
-
NP to SH 383,399 372,092 385,814 380,384 389,543 392,426 397,314 -2.34%
-
Tax Rate 25.37% 24.79% 25.37% 24.90% 28.75% 27.00% 24.87% -
Total Cost 7,695,522 7,997,778 8,535,332 9,378,876 7,259,821 6,842,366 6,725,214 9.37%
-
Net Worth 1,367,845 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 11.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 181,557 97,926 146,889 - 181,557 101,008 151,512 12.78%
Div Payout % 47.35% 26.32% 38.07% - 46.61% 25.74% 38.13% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,367,845 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 11.32%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.75% 4.45% 4.32% 3.90% 5.09% 5.42% 5.58% -
ROE 28.03% 29.45% 30.80% 32.86% 30.47% 33.17% 34.14% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 629.20 651.86 694.79 760.07 595.74 563.46 554.71 8.73%
EPS 29.86 28.97 30.04 29.64 30.34 30.56 30.94 -2.33%
DPS 14.14 7.63 11.44 0.00 14.14 7.87 11.80 12.78%
NAPS 1.0653 0.984 0.9757 0.9015 0.9956 0.9213 0.9065 11.32%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 628.95 651.60 694.51 759.76 595.50 563.23 554.49 8.73%
EPS 29.85 28.97 30.04 29.61 30.33 30.55 30.93 -2.33%
DPS 14.13 7.62 11.44 0.00 14.13 7.86 11.80 12.72%
NAPS 1.0649 0.9836 0.9753 0.9011 0.9952 0.9209 0.9061 11.33%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.21 3.04 3.00 3.16 3.26 3.25 3.01 -
P/RPS 0.51 0.47 0.43 0.42 0.55 0.58 0.54 -3.72%
P/EPS 10.75 10.49 9.98 10.67 10.75 10.63 9.73 6.85%
EY 9.30 9.53 10.02 9.37 9.31 9.40 10.28 -6.44%
DY 4.40 2.51 3.81 0.00 4.34 2.42 3.92 7.98%
P/NAPS 3.01 3.09 3.07 3.51 3.27 3.53 3.32 -6.30%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 28/11/23 21/08/23 18/05/23 17/02/23 17/11/22 18/08/22 -
Price 3.38 3.14 3.02 3.20 3.34 3.40 3.25 -
P/RPS 0.54 0.48 0.43 0.42 0.56 0.60 0.59 -5.71%
P/EPS 11.32 10.84 10.05 10.80 11.01 11.12 10.50 5.12%
EY 8.83 9.23 9.95 9.26 9.08 8.99 9.52 -4.87%
DY 4.18 2.43 3.79 0.00 4.23 2.31 3.63 9.83%
P/NAPS 3.17 3.19 3.10 3.55 3.35 3.69 3.59 -7.93%

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