[GASMSIA] QoQ Cumulative 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- 117.55%
YoY- 68.4%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,439,815 7,649,364 5,426,095 3,561,264 1,784,153 5,851,600 3,911,142 -27.01%
PBT 126,628 546,720 403,189 264,401 120,325 330,398 238,382 -34.43%
Tax -31,532 -157,177 -108,869 -65,744 -29,008 -80,776 -58,052 -33.45%
NP 95,096 389,543 294,320 198,657 91,317 249,622 180,330 -34.75%
-
NP to SH 95,096 389,543 294,320 198,657 91,317 249,622 180,330 -34.75%
-
Tax Rate 24.90% 28.75% 27.00% 24.87% 24.11% 24.45% 24.35% -
Total Cost 2,344,719 7,259,821 5,131,775 3,362,607 1,692,836 5,601,978 3,730,812 -26.64%
-
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 75,756 75,756 - 138,672 61,632 -
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 8.22% 30.47% 24.88% 17.07% 8.65% 22.09% 17.00% -
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 190.02 595.74 422.59 277.36 138.95 455.73 304.61 -27.01%
EPS 7.41 30.34 22.92 15.47 7.11 19.44 14.04 -34.71%
DPS 0.00 14.14 5.90 5.90 0.00 10.80 4.80 -
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 190.02 595.74 422.59 277.36 138.95 455.73 304.61 -27.01%
EPS 7.41 30.34 22.92 15.47 7.11 19.44 14.04 -34.71%
DPS 0.00 14.14 5.90 5.90 0.00 10.80 4.80 -
NAPS 0.9015 0.9956 0.9213 0.9065 0.8224 0.8801 0.8259 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 1.66 0.55 0.77 1.09 1.95 0.58 0.90 50.45%
P/EPS 42.67 10.75 14.18 19.45 38.11 13.63 19.51 68.57%
EY 2.34 9.31 7.05 5.14 2.62 7.34 5.13 -40.77%
DY 0.00 4.34 1.82 1.96 0.00 4.08 1.75 -
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 1.68 0.56 0.80 1.17 1.98 0.59 0.88 53.95%
P/EPS 43.21 11.01 14.83 21.01 38.67 13.84 19.15 72.11%
EY 2.31 9.08 6.74 4.76 2.59 7.23 5.22 -41.95%
DY 0.00 4.23 1.74 1.82 0.00 4.01 1.78 -
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