[GASMSIA] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.04%
YoY- 22.5%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,816,830 1,864,831 1,383,168 1,722,101 1,755,872 1,556,281 1,403,377 4.39%
PBT 112,543 138,788 83,431 69,808 53,157 54,401 55,274 12.57%
Tax -26,381 -43,125 -21,070 -18,902 -11,160 -13,373 -10,989 15.70%
NP 86,162 95,663 62,361 50,906 41,997 41,028 44,285 11.72%
-
NP to SH 86,162 95,663 62,361 50,906 46,484 41,028 44,457 11.65%
-
Tax Rate 23.44% 31.07% 25.25% 27.08% 20.99% 24.58% 19.88% -
Total Cost 1,730,668 1,769,168 1,320,807 1,671,195 1,713,875 1,515,253 1,359,092 4.10%
-
Net Worth 1,263,456 1,182,949 1,060,455 1,010,251 985,341 973,015 972,501 4.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,263,456 1,182,949 1,060,455 1,010,251 985,341 973,015 972,501 4.45%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.74% 5.13% 4.51% 2.96% 2.39% 2.64% 3.16% -
ROE 6.82% 8.09% 5.88% 5.04% 4.72% 4.22% 4.57% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 141.50 145.24 107.72 134.12 136.75 121.21 109.30 4.39%
EPS 6.71 7.45 4.86 3.96 3.27 3.20 3.46 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.9213 0.8259 0.7868 0.7674 0.7578 0.7574 4.45%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 141.50 145.24 107.72 134.12 136.75 121.21 109.30 4.39%
EPS 6.71 7.45 4.86 3.96 3.27 3.20 3.46 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.9213 0.8259 0.7868 0.7674 0.7578 0.7574 4.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.04 3.25 2.74 2.73 2.85 2.89 2.86 -
P/RPS 2.15 2.24 2.54 2.04 2.08 2.38 2.62 -3.23%
P/EPS 45.30 43.62 56.42 68.86 78.72 90.44 82.60 -9.52%
EY 2.21 2.29 1.77 1.45 1.27 1.11 1.21 10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.53 3.32 3.47 3.71 3.81 3.78 -3.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 17/11/22 19/11/21 12/11/20 14/11/19 14/11/18 09/11/17 -
Price 3.14 3.40 2.69 2.72 2.82 2.83 2.76 -
P/RPS 2.22 2.34 2.50 2.03 2.06 2.33 2.53 -2.15%
P/EPS 46.79 45.64 55.39 68.61 77.90 88.57 79.71 -8.49%
EY 2.14 2.19 1.81 1.46 1.28 1.13 1.25 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.69 3.26 3.46 3.67 3.73 3.64 -2.17%

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