[GASMSIA] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 35.99%
YoY- 19.51%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,383,168 1,375,292 1,152,682 1,818,922 1,722,101 1,539,640 1,606,205 -9.47%
PBT 83,431 82,832 72,119 94,445 69,808 59,226 67,364 15.31%
Tax -21,070 -20,493 -16,489 -25,216 -18,902 -14,602 -19,501 5.28%
NP 62,361 62,339 55,630 69,229 50,906 44,624 47,863 19.27%
-
NP to SH 62,361 62,339 55,630 69,229 50,906 44,624 47,863 19.27%
-
Tax Rate 25.25% 24.74% 22.86% 26.70% 27.08% 24.65% 28.95% -
Total Cost 1,320,807 1,312,953 1,097,052 1,749,693 1,671,195 1,495,016 1,558,342 -10.43%
-
Net Worth 1,060,455 1,059,813 997,411 1,080,100 1,010,251 1,014,103 1,026,814 2.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 61,632 - 69,336 - 54,570 - -
Div Payout % - 98.87% - 100.15% - 122.29% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,060,455 1,059,813 997,411 1,080,100 1,010,251 1,014,103 1,026,814 2.17%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.51% 4.53% 4.83% 3.81% 2.96% 2.90% 2.98% -
ROE 5.88% 5.88% 5.58% 6.41% 5.04% 4.40% 4.66% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 107.72 107.11 89.77 141.66 134.12 119.91 125.09 -9.47%
EPS 4.86 4.86 4.33 5.39 3.96 3.48 3.73 19.27%
DPS 0.00 4.80 0.00 5.40 0.00 4.25 0.00 -
NAPS 0.8259 0.8254 0.7768 0.8412 0.7868 0.7898 0.7997 2.17%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 107.72 107.11 89.77 141.66 134.12 119.91 125.09 -9.47%
EPS 4.86 4.86 4.33 5.39 3.96 3.48 3.73 19.27%
DPS 0.00 4.80 0.00 5.40 0.00 4.25 0.00 -
NAPS 0.8259 0.8254 0.7768 0.8412 0.7868 0.7898 0.7997 2.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.74 2.67 2.68 2.72 2.73 2.80 2.60 -
P/RPS 2.54 2.49 2.99 1.92 2.04 2.34 2.08 14.23%
P/EPS 56.42 54.99 61.86 50.45 68.86 80.57 69.75 -13.17%
EY 1.77 1.82 1.62 1.98 1.45 1.24 1.43 15.26%
DY 0.00 1.80 0.00 1.99 0.00 1.52 0.00 -
P/NAPS 3.32 3.23 3.45 3.23 3.47 3.55 3.25 1.42%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 17/08/21 05/05/21 26/02/21 12/11/20 13/08/20 14/05/20 -
Price 2.69 2.64 2.71 2.63 2.72 2.70 2.77 -
P/RPS 2.50 2.46 3.02 1.86 2.03 2.25 2.21 8.55%
P/EPS 55.39 54.38 62.55 48.78 68.61 77.69 74.31 -17.77%
EY 1.81 1.84 1.60 2.05 1.46 1.29 1.35 21.56%
DY 0.00 1.82 0.00 2.05 0.00 1.57 0.00 -
P/NAPS 3.26 3.20 3.49 3.13 3.46 3.42 3.46 -3.88%

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