[GASMSIA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 52.86%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,561,264 1,784,153 5,851,600 3,911,142 2,527,974 1,152,682 6,686,868 -34.37%
PBT 264,401 120,325 330,398 238,382 154,951 72,119 290,843 -6.17%
Tax -65,744 -29,008 -80,776 -58,052 -36,982 -16,489 -78,221 -10.96%
NP 198,657 91,317 249,622 180,330 117,969 55,630 212,622 -4.43%
-
NP to SH 198,657 91,317 249,622 180,330 117,969 55,630 212,622 -4.43%
-
Tax Rate 24.87% 24.11% 24.45% 24.35% 23.87% 22.86% 26.89% -
Total Cost 3,362,607 1,692,836 5,601,978 3,730,812 2,410,005 1,097,052 6,474,246 -35.46%
-
Net Worth 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 997,411 1,080,100 5.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 75,756 - 138,672 61,632 61,632 - 123,905 -28.02%
Div Payout % 38.13% - 55.55% 34.18% 52.24% - 58.28% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 997,411 1,080,100 5.12%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.58% 5.12% 4.27% 4.61% 4.67% 4.83% 3.18% -
ROE 17.07% 8.65% 22.09% 17.00% 11.13% 5.58% 19.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 277.36 138.95 455.73 304.61 196.88 89.77 520.78 -34.37%
EPS 15.47 7.11 19.44 14.04 9.19 4.33 16.56 -4.44%
DPS 5.90 0.00 10.80 4.80 4.80 0.00 9.65 -28.02%
NAPS 0.9065 0.8224 0.8801 0.8259 0.8254 0.7768 0.8412 5.12%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 277.36 138.95 455.73 304.61 196.88 89.77 520.78 -34.37%
EPS 15.47 7.11 19.44 14.04 9.19 4.33 16.56 -4.44%
DPS 5.90 0.00 10.80 4.80 4.80 0.00 9.65 -28.02%
NAPS 0.9065 0.8224 0.8801 0.8259 0.8254 0.7768 0.8412 5.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.01 2.71 2.65 2.74 2.67 2.68 2.72 -
P/RPS 1.09 1.95 0.58 0.90 1.36 2.99 0.52 64.01%
P/EPS 19.45 38.11 13.63 19.51 29.06 61.86 16.43 11.94%
EY 5.14 2.62 7.34 5.13 3.44 1.62 6.09 -10.71%
DY 1.96 0.00 4.08 1.75 1.80 0.00 3.55 -32.77%
P/NAPS 3.32 3.30 3.01 3.32 3.23 3.45 3.23 1.85%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 12/05/22 16/02/22 19/11/21 17/08/21 05/05/21 26/02/21 -
Price 3.25 2.75 2.69 2.69 2.64 2.71 2.63 -
P/RPS 1.17 1.98 0.59 0.88 1.34 3.02 0.51 74.20%
P/EPS 21.01 38.67 13.84 19.15 28.73 62.55 15.88 20.57%
EY 4.76 2.59 7.23 5.22 3.48 1.60 6.30 -17.08%
DY 1.82 0.00 4.01 1.78 1.82 0.00 3.67 -37.42%
P/NAPS 3.59 3.34 3.06 3.26 3.20 3.49 3.13 9.59%

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