[GASMSIA] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 38.43%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 8,078,921 7,649,364 5,851,600 6,686,868 6,886,453 6,233,243 5,348,821 7.11%
PBT 513,717 546,720 330,398 290,843 242,145 234,119 248,181 12.88%
Tax -130,318 -157,177 -80,776 -78,221 -52,040 -53,727 -54,030 15.79%
NP 383,399 389,543 249,622 212,622 190,105 180,392 194,151 12.00%
-
NP to SH 383,399 389,543 249,622 212,622 190,105 180,392 194,638 11.95%
-
Tax Rate 25.37% 28.75% 24.45% 26.89% 21.49% 22.95% 21.77% -
Total Cost 7,695,522 7,259,821 5,601,978 6,474,246 6,696,348 6,052,851 5,154,670 6.90%
-
Net Worth 1,367,845 1,278,350 1,130,048 1,080,100 1,042,993 1,024,118 1,050,312 4.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 181,557 181,557 138,672 123,905 123,264 115,560 102,720 9.95%
Div Payout % 47.35% 46.61% 55.55% 58.28% 64.84% 64.06% 52.77% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,367,845 1,278,350 1,130,048 1,080,100 1,042,993 1,024,118 1,050,312 4.49%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.75% 5.09% 4.27% 3.18% 2.76% 2.89% 3.63% -
ROE 28.03% 30.47% 22.09% 19.69% 18.23% 17.61% 18.53% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 629.20 595.74 455.73 520.78 536.33 485.46 416.57 7.11%
EPS 29.86 30.34 19.44 16.56 14.81 14.05 15.16 11.95%
DPS 14.14 14.14 10.80 9.65 9.60 9.00 8.00 9.95%
NAPS 1.0653 0.9956 0.8801 0.8412 0.8123 0.7976 0.818 4.49%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 629.20 595.74 455.73 520.78 536.33 485.46 416.57 7.11%
EPS 29.86 30.34 19.44 16.56 14.81 14.05 15.16 11.95%
DPS 14.14 14.14 10.80 9.65 9.60 9.00 8.00 9.95%
NAPS 1.0653 0.9956 0.8801 0.8412 0.8123 0.7976 0.818 4.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.21 3.26 2.65 2.72 2.75 2.83 2.89 -
P/RPS 0.51 0.55 0.58 0.52 0.51 0.58 0.69 -4.91%
P/EPS 10.75 10.75 13.63 16.43 18.57 20.14 19.06 -9.09%
EY 9.30 9.31 7.34 6.09 5.38 4.96 5.25 9.99%
DY 4.40 4.34 4.08 3.55 3.49 3.18 2.77 8.01%
P/NAPS 3.01 3.27 3.01 3.23 3.39 3.55 3.53 -2.61%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 17/02/23 16/02/22 26/02/21 13/02/20 15/02/19 15/02/18 -
Price 3.38 3.34 2.69 2.63 2.82 2.82 2.70 -
P/RPS 0.54 0.56 0.59 0.51 0.53 0.58 0.65 -3.04%
P/EPS 11.32 11.01 13.84 15.88 19.05 20.07 17.81 -7.27%
EY 8.83 9.08 7.23 6.30 5.25 4.98 5.61 7.84%
DY 4.18 4.23 4.01 3.67 3.40 3.19 2.96 5.91%
P/NAPS 3.17 3.35 3.06 3.13 3.47 3.54 3.30 -0.66%

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