[GASMSIA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
05-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -19.64%
YoY- 16.23%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,940,458 1,383,168 1,375,292 1,152,682 1,818,922 1,722,101 1,539,640 16.62%
PBT 92,016 83,431 82,832 72,119 94,445 69,808 59,226 34.03%
Tax -22,724 -21,070 -20,493 -16,489 -25,216 -18,902 -14,602 34.18%
NP 69,292 62,361 62,339 55,630 69,229 50,906 44,624 33.98%
-
NP to SH 69,292 62,361 62,339 55,630 69,229 50,906 44,624 33.98%
-
Tax Rate 24.70% 25.25% 24.74% 22.86% 26.70% 27.08% 24.65% -
Total Cost 1,871,166 1,320,807 1,312,953 1,097,052 1,749,693 1,671,195 1,495,016 16.09%
-
Net Worth 1,130,048 1,060,455 1,059,813 997,411 1,080,100 1,010,251 1,014,103 7.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 77,040 - 61,632 - 69,336 - 54,570 25.76%
Div Payout % 111.18% - 98.87% - 100.15% - 122.29% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,130,048 1,060,455 1,059,813 997,411 1,080,100 1,010,251 1,014,103 7.46%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.57% 4.51% 4.53% 4.83% 3.81% 2.96% 2.90% -
ROE 6.13% 5.88% 5.88% 5.58% 6.41% 5.04% 4.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 151.13 107.72 107.11 89.77 141.66 134.12 119.91 16.63%
EPS 5.40 4.86 4.86 4.33 5.39 3.96 3.48 33.92%
DPS 6.00 0.00 4.80 0.00 5.40 0.00 4.25 25.76%
NAPS 0.8801 0.8259 0.8254 0.7768 0.8412 0.7868 0.7898 7.46%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 151.13 107.72 107.11 89.77 141.66 134.12 119.91 16.63%
EPS 5.40 4.86 4.86 4.33 5.39 3.96 3.48 33.92%
DPS 6.00 0.00 4.80 0.00 5.40 0.00 4.25 25.76%
NAPS 0.8801 0.8259 0.8254 0.7768 0.8412 0.7868 0.7898 7.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.65 2.74 2.67 2.68 2.72 2.73 2.80 -
P/RPS 1.75 2.54 2.49 2.99 1.92 2.04 2.34 -17.56%
P/EPS 49.11 56.42 54.99 61.86 50.45 68.86 80.57 -28.04%
EY 2.04 1.77 1.82 1.62 1.98 1.45 1.24 39.23%
DY 2.26 0.00 1.80 0.00 1.99 0.00 1.52 30.17%
P/NAPS 3.01 3.32 3.23 3.45 3.23 3.47 3.55 -10.39%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 19/11/21 17/08/21 05/05/21 26/02/21 12/11/20 13/08/20 -
Price 2.69 2.69 2.64 2.71 2.63 2.72 2.70 -
P/RPS 1.78 2.50 2.46 3.02 1.86 2.03 2.25 -14.42%
P/EPS 49.85 55.39 54.38 62.55 48.78 68.61 77.69 -25.54%
EY 2.01 1.81 1.84 1.60 2.05 1.46 1.29 34.29%
DY 2.23 0.00 1.82 0.00 2.05 0.00 1.57 26.27%
P/NAPS 3.06 3.26 3.20 3.49 3.13 3.46 3.42 -7.12%

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