[GASMSIA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 14.3%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 7,649,364 7,366,553 6,884,890 6,483,071 5,851,600 5,730,064 6,068,997 16.63%
PBT 546,720 495,205 439,848 378,604 330,398 332,827 319,204 43.01%
Tax -157,177 -131,593 -109,538 -93,295 -80,776 -83,268 -81,100 55.25%
NP 389,543 363,612 330,310 285,309 249,622 249,559 238,104 38.71%
-
NP to SH 389,543 363,612 330,310 285,309 249,622 249,559 238,104 38.71%
-
Tax Rate 28.75% 26.57% 24.90% 24.64% 24.45% 25.02% 25.41% -
Total Cost 7,259,821 7,002,941 6,554,580 6,197,762 5,601,978 5,480,505 5,830,893 15.68%
-
Net Worth 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 13.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 181,557 152,796 152,796 138,672 138,672 130,968 130,968 24.25%
Div Payout % 46.61% 42.02% 46.26% 48.60% 55.55% 52.48% 55.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 13.27%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.09% 4.94% 4.80% 4.40% 4.27% 4.36% 3.92% -
ROE 30.47% 30.74% 28.38% 27.02% 22.09% 23.53% 22.47% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 595.74 573.72 536.21 504.91 455.73 446.27 472.66 16.63%
EPS 30.34 28.32 25.73 22.22 19.44 19.44 18.54 38.74%
DPS 14.14 11.90 11.90 10.80 10.80 10.20 10.20 24.25%
NAPS 0.9956 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 13.27%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 595.50 573.49 535.99 504.71 455.55 446.09 472.47 16.63%
EPS 30.33 28.31 25.71 22.21 19.43 19.43 18.54 38.71%
DPS 14.13 11.90 11.90 10.80 10.80 10.20 10.20 24.19%
NAPS 0.9952 0.9209 0.9061 0.8221 0.8797 0.8256 0.8251 13.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.26 3.25 3.01 2.71 2.65 2.74 2.67 -
P/RPS 0.55 0.57 0.56 0.54 0.58 0.61 0.56 -1.19%
P/EPS 10.75 11.48 11.70 12.20 13.63 14.10 14.40 -17.66%
EY 9.31 8.71 8.55 8.20 7.34 7.09 6.95 21.45%
DY 4.34 3.66 3.95 3.99 4.08 3.72 3.82 8.85%
P/NAPS 3.27 3.53 3.32 3.30 3.01 3.32 3.23 0.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 17/11/22 18/08/22 12/05/22 16/02/22 19/11/21 17/08/21 -
Price 3.34 3.40 3.25 2.75 2.69 2.69 2.64 -
P/RPS 0.56 0.59 0.61 0.54 0.59 0.60 0.56 0.00%
P/EPS 11.01 12.01 12.63 12.38 13.84 13.84 14.24 -15.72%
EY 9.08 8.33 7.92 8.08 7.23 7.23 7.02 18.65%
DY 4.23 3.50 3.66 3.93 4.01 3.79 3.86 6.27%
P/NAPS 3.35 3.69 3.59 3.34 3.06 3.26 3.20 3.09%

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