[GASMSIA] QoQ TTM 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- 5.61%

YoY- 9.27%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	5,730,064	6,068,997	6,233,345	6,686,868	6,546,216	6,579,987	6,777,087	-10.57%
YoY %	-5.58%	-2.64%	-6.78%	2.15%	-0.51%	-2.91%	-	-
Horiz. %	84.55%	89.55%	91.98%	98.67%	96.59%	97.09%	100.00%	-
PBT	332,827	319,204	295,598	290,843	264,643	247,992	254,527	19.55%
YoY %	4.27%	7.99%	1.63%	9.90%	6.71%	-2.57%	-	-
Horiz. %	130.76%	125.41%	116.14%	114.27%	103.97%	97.43%	100.00%	-
Tax	-83,268	-81,100	-75,209	-78,221	-63,322	-55,580	-57,730	27.63%
YoY %	-2.67%	-7.83%	3.85%	-23.53%	-13.93%	3.72%	-	-
Horiz. %	144.24%	140.48%	130.28%	135.49%	109.69%	96.28%	100.00%	-
NP	249,559	238,104	220,389	212,622	201,321	192,412	196,797	17.14%
YoY %	4.81%	8.04%	3.65%	5.61%	4.63%	-2.23%	-	-
Horiz. %	126.81%	120.99%	111.99%	108.04%	102.30%	97.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	249,559	238,104	220,389	212,622	201,321	196,899	201,284	15.39%
YoY %	4.81%	8.04%	3.65%	5.61%	2.25%	-2.18%	-	-
Horiz. %	123.98%	118.29%	109.49%	105.63%	100.02%	97.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	25.41%	25.44%	26.89%	23.93%	22.41%	22.68%	-
YoY %	-1.53%	-0.12%	-5.39%	12.37%	6.78%	-1.19%	-	-
Horiz. %	110.32%	112.04%	112.17%	118.56%	105.51%	98.81%	100.00%	-
Total Cost	5,480,505	5,830,893	6,012,956	6,474,246	6,344,895	6,387,575	6,580,290	-11.46%
YoY %	-6.01%	-3.03%	-7.12%	2.04%	-0.67%	-2.93%	-	-
Horiz. %	83.29%	88.61%	91.38%	98.39%	96.42%	97.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,060,455	1,059,813	997,411	1,080,100	1,010,251	1,014,103	1,026,814	2.17%
YoY %	0.06%	6.26%	-7.66%	6.91%	-0.38%	-1.24%	-	-
Horiz. %	103.28%	103.21%	97.14%	105.19%	98.39%	98.76%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	130,968	130,968	123,906	123,906	116,202	116,202	123,264	4.12%
YoY %	0.00%	5.70%	0.00%	6.63%	0.00%	-5.73%	-	-
Horiz. %	106.25%	106.25%	100.52%	100.52%	94.27%	94.27%	100.00%	-
Div Payout %	52.48%	55.00%	56.22%	58.28%	57.72%	59.02%	61.24%	-
YoY %	-4.58%	-2.17%	-3.53%	0.97%	-2.20%	-3.63%	-	-
Horiz. %	85.70%	89.81%	91.80%	95.17%	94.25%	96.37%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	1,060,455	1,059,813	997,411	1,080,100	1,010,251	1,014,103	1,026,814	2.17%
YoY %	0.06%	6.26%	-7.66%	6.91%	-0.38%	-1.24%	-	-
Horiz. %	103.28%	103.21%	97.14%	105.19%	98.39%	98.76%	100.00%	-
NOSH	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	1,284,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	4.36%	3.92%	3.54%	3.18%	3.08%	2.92%	2.90%	-
YoY %	11.22%	10.73%	11.32%	3.25%	5.48%	0.69%	-	-
Horiz. %	150.34%	135.17%	122.07%	109.66%	106.21%	100.69%	100.00%	-
ROE	23.53%	22.47%	22.10%	19.69%	19.93%	19.42%	19.60%	-
YoY %	4.72%	1.67%	12.24%	-1.20%	2.63%	-0.92%	-	-
Horiz. %	120.05%	114.64%	112.76%	100.46%	101.68%	99.08%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	446.27	472.66	485.46	520.78	509.83	512.46	527.81	-10.57%
YoY %	-5.58%	-2.64%	-6.78%	2.15%	-0.51%	-2.91%	-	-
Horiz. %	84.55%	89.55%	91.98%	98.67%	96.59%	97.09%	100.00%	-
EPS	19.44	18.54	17.16	16.56	15.68	15.33	15.68	15.39%
YoY %	4.85%	8.04%	3.62%	5.61%	2.28%	-2.23%	-	-
Horiz. %	123.98%	118.24%	109.44%	105.61%	100.00%	97.77%	100.00%	-
DPS	10.20	10.20	9.65	9.65	9.05	9.05	9.60	4.12%
YoY %	0.00%	5.70%	0.00%	6.63%	0.00%	-5.73%	-	-
Horiz. %	106.25%	106.25%	100.52%	100.52%	94.27%	94.27%	100.00%	-
NAPS	0.8259	0.8254	0.7768	0.8412	0.7868	0.7898	0.7997	2.17%
YoY %	0.06%	6.26%	-7.66%	6.91%	-0.38%	-1.24%	-	-
Horiz. %	103.28%	103.21%	97.14%	105.19%	98.39%	98.76%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	446.27	472.66	485.46	520.78	509.83	512.46	527.81	-10.57%
YoY %	-5.58%	-2.64%	-6.78%	2.15%	-0.51%	-2.91%	-	-
Horiz. %	84.55%	89.55%	91.98%	98.67%	96.59%	97.09%	100.00%	-
EPS	19.44	18.54	17.16	16.56	15.68	15.33	15.68	15.39%
YoY %	4.85%	8.04%	3.62%	5.61%	2.28%	-2.23%	-	-
Horiz. %	123.98%	118.24%	109.44%	105.61%	100.00%	97.77%	100.00%	-
DPS	10.20	10.20	9.65	9.65	9.05	9.05	9.60	4.12%
YoY %	0.00%	5.70%	0.00%	6.63%	0.00%	-5.73%	-	-
Horiz. %	106.25%	106.25%	100.52%	100.52%	94.27%	94.27%	100.00%	-
NAPS	0.8259	0.8254	0.7768	0.8412	0.7868	0.7898	0.7997	2.17%
YoY %	0.06%	6.26%	-7.66%	6.91%	-0.38%	-1.24%	-	-
Horiz. %	103.28%	103.21%	97.14%	105.19%	98.39%	98.76%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
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	0.61	0.56	0.55	0.52	0.54	0.55	0.49	15.70%
YoY %	8.93%	1.82%	5.77%	-3.70%	-1.82%	12.24%	-	-
Horiz. %	124.49%	114.29%	112.24%	106.12%	110.20%	112.24%	100.00%	-
P/EPS	14.10	14.40	15.61	16.43	17.41	18.26	16.59	-10.26%
YoY %	-2.08%	-7.75%	-4.99%	-5.63%	-4.65%	10.07%	-	-
Horiz. %	84.99%	86.80%	94.09%	99.04%	104.94%	110.07%	100.00%	-
EY	7.09	6.95	6.40	6.09	5.74	5.48	6.03	11.38%
YoY %	2.01%	8.59%	5.09%	6.10%	4.74%	-9.12%	-	-
Horiz. %	117.58%	115.26%	106.14%	101.00%	95.19%	90.88%	100.00%	-
DY	3.72	3.82	3.60	3.55	3.32	3.23	3.69	0.54%
YoY %	-2.62%	6.11%	1.41%	6.93%	2.79%	-12.47%	-	-
Horiz. %	100.81%	103.52%	97.56%	96.21%	89.97%	87.53%	100.00%	-
P/NAPS	3.32	3.23	3.45	3.23	3.47	3.55	3.25	1.42%
YoY %	2.79%	-6.38%	6.81%	-6.92%	-2.25%	9.23%	-	-
Horiz. %	102.15%	99.38%	106.15%	99.38%	106.77%	109.23%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
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	0.60	0.56	0.56	0.51	0.53	0.53	0.52	10.00%
YoY %	7.14%	0.00%	9.80%	-3.77%	0.00%	1.92%	-	-
Horiz. %	115.38%	107.69%	107.69%	98.08%	101.92%	101.92%	100.00%	-
P/EPS	13.84	14.24	15.79	15.88	17.35	17.61	17.67	-15.01%
YoY %	-2.81%	-9.82%	-0.57%	-8.47%	-1.48%	-0.34%	-	-
Horiz. %	78.32%	80.59%	89.36%	89.87%	98.19%	99.66%	100.00%	-
EY	7.23	7.02	6.33	6.30	5.76	5.68	5.66	17.71%
YoY %	2.99%	10.90%	0.48%	9.38%	1.41%	0.35%	-	-
Horiz. %	127.74%	124.03%	111.84%	111.31%	101.77%	100.35%	100.00%	-
DY	3.79	3.86	3.56	3.67	3.33	3.35	3.47	6.05%
YoY %	-1.81%	8.43%	-3.00%	10.21%	-0.60%	-3.46%	-	-
Horiz. %	109.22%	111.24%	102.59%	105.76%	95.97%	96.54%	100.00%	-
P/NAPS	3.26	3.20	3.49	3.13	3.46	3.42	3.46	-3.88%
YoY %	1.87%	-8.31%	11.50%	-9.54%	1.17%	-1.16%	-	-
Horiz. %	94.22%	92.49%	100.87%	90.46%	100.00%	98.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos