[GASMSIA] YoY Annualized Quarter 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- 46.33%
YoY- 64.15%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 9,759,260 7,136,612 4,610,728 6,424,820 6,862,280 5,740,996 4,742,840 12.77%
PBT 506,512 481,300 288,476 269,456 219,920 219,112 175,420 19.32%
Tax -126,128 -116,032 -65,956 -78,004 -55,244 -58,264 -46,100 18.25%
NP 380,384 365,268 222,520 191,452 164,676 160,848 129,320 19.68%
-
NP to SH 380,384 365,268 222,520 191,452 164,676 160,848 129,708 19.63%
-
Tax Rate 24.90% 24.11% 22.86% 28.95% 25.12% 26.59% 26.28% -
Total Cost 9,378,876 6,771,344 4,388,208 6,233,368 6,697,604 5,580,148 4,613,520 12.54%
-
Net Worth 1,157,525 1,055,961 997,411 1,026,814 1,006,912 1,006,142 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,157,525 1,055,961 997,411 1,026,814 1,006,912 1,006,142 0 -
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.90% 5.12% 4.83% 2.98% 2.40% 2.80% 2.73% -
ROE 32.86% 34.59% 22.31% 18.65% 16.35% 15.99% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 760.07 555.81 359.09 500.38 534.45 447.12 369.38 12.77%
EPS 29.64 28.44 17.32 14.92 12.80 12.52 10.12 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9015 0.8224 0.7768 0.7997 0.7842 0.7836 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 760.07 555.81 359.09 500.38 534.45 447.12 369.38 12.77%
EPS 29.64 28.44 17.32 14.92 12.80 12.52 10.12 19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9015 0.8224 0.7768 0.7997 0.7842 0.7836 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.16 2.71 2.68 2.60 2.85 2.82 3.00 -
P/RPS 0.42 0.49 0.75 0.52 0.53 0.63 0.81 -10.36%
P/EPS 10.67 9.53 15.46 17.44 22.22 22.51 29.70 -15.67%
EY 9.37 10.50 6.47 5.73 4.50 4.44 3.37 18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.30 3.45 3.25 3.63 3.60 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 12/05/22 05/05/21 14/05/20 15/05/19 28/05/18 09/05/17 -
Price 3.20 2.75 2.71 2.77 2.89 2.76 3.10 -
P/RPS 0.42 0.49 0.75 0.55 0.54 0.62 0.84 -10.90%
P/EPS 10.80 9.67 15.64 18.58 22.53 22.03 30.69 -15.96%
EY 9.26 10.34 6.39 5.38 4.44 4.54 3.26 18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.34 3.49 3.46 3.69 3.52 0.00 -

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
Post a Comment