[GASMSIA] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[GASMSIA] GAS MALAYSIA BERHAD

Announcement Date

13-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -2.18%

YoY- 8.02%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	8,548,673	6,884,890	6,068,997	6,579,987	6,747,118	5,812,899	4,592,064	10.90%
YoY %	24.17%	13.44%	-7.77%	-2.48%	16.07%	26.59%	-	-
Horiz. %	186.16%	149.93%	132.16%	143.29%	146.93%	126.59%	100.00%	-
PBT	540,816	439,848	319,204	247,992	236,382	270,239	219,818	16.18%
YoY %	22.96%	37.80%	28.72%	4.91%	-12.53%	22.94%	-	-
Horiz. %	246.03%	200.10%	145.21%	112.82%	107.54%	122.94%	100.00%	-
Tax	-157,023	-109,538	-81,100	-55,580	-54,098	-60,727	-52,638	19.97%
YoY %	-43.35%	-35.07%	-45.92%	-2.74%	10.92%	-15.37%	-	-
Horiz. %	298.31%	208.10%	154.07%	105.59%	102.77%	115.37%	100.00%	-
NP	383,793	330,310	238,104	192,412	182,284	209,512	167,180	14.84%
YoY %	16.19%	38.73%	23.75%	5.56%	-13.00%	25.32%	-	-
Horiz. %	229.57%	197.58%	142.42%	115.09%	109.03%	125.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	383,793	330,310	238,104	196,899	182,284	209,723	167,984	14.75%
YoY %	16.19%	38.73%	20.93%	8.02%	-13.08%	24.85%	-	-
Horiz. %	228.47%	196.63%	141.74%	117.21%	108.51%	124.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.03%	24.90%	25.41%	22.41%	22.89%	22.47%	23.95%	-
YoY %	16.59%	-2.01%	13.39%	-2.10%	1.87%	-6.18%	-	-
Horiz. %	121.21%	103.97%	106.10%	93.57%	95.57%	93.82%	100.00%	-
Total Cost	8,164,880	6,554,580	5,830,893	6,387,575	6,564,834	5,603,387	4,424,884	10.74%
YoY %	24.57%	12.41%	-8.72%	-2.70%	17.16%	26.63%	-	-
Horiz. %	184.52%	148.13%	131.78%	144.36%	148.36%	126.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,252,798	1,163,945	1,059,813	1,014,103	1,000,492	989,322	979,306	4.18%
YoY %	7.63%	9.83%	4.51%	1.36%	1.13%	1.02%	-	-
Horiz. %	127.93%	118.85%	108.22%	103.55%	102.16%	101.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	179,246	152,796	130,968	116,202	119,412	109,140	102,720	9.71%
YoY %	17.31%	16.67%	12.71%	-2.69%	9.41%	6.25%	-	-
Horiz. %	174.50%	148.75%	127.50%	113.13%	116.25%	106.25%	100.00%	-
Div Payout %	46.70%	46.26%	55.00%	59.02%	65.51%	52.04%	61.15%	-
YoY %	0.95%	-15.89%	-6.81%	-9.91%	25.88%	-14.90%	-	-
Horiz. %	76.37%	75.65%	89.94%	96.52%	107.13%	85.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,252,798	1,163,945	1,059,813	1,014,103	1,000,492	989,322	979,306	4.18%
YoY %	7.63%	9.83%	4.51%	1.36%	1.13%	1.02%	-	-
Horiz. %	127.93%	118.85%	108.22%	103.55%	102.16%	101.02%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	4.49%	4.80%	3.92%	2.92%	2.70%	3.60%	3.64%	-
YoY %	-6.46%	22.45%	34.25%	8.15%	-25.00%	-1.10%	-	-
Horiz. %	123.35%	131.87%	107.69%	80.22%	74.18%	98.90%	100.00%	-
ROE	30.63%	28.38%	22.47%	19.42%	18.22%	21.20%	17.15%	-
YoY %	7.93%	26.30%	15.71%	6.59%	-14.06%	23.62%	-	-
Horiz. %	178.60%	165.48%	131.02%	113.24%	106.24%	123.62%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	665.78	536.21	472.66	512.46	525.48	452.72	357.64	10.90%
YoY %	24.16%	13.45%	-7.77%	-2.48%	16.07%	26.59%	-	-
Horiz. %	186.16%	149.93%	132.16%	143.29%	146.93%	126.59%	100.00%	-
EPS	29.89	25.73	18.54	15.33	14.20	16.33	13.08	14.76%
YoY %	16.17%	38.78%	20.94%	7.96%	-13.04%	24.85%	-	-
Horiz. %	228.52%	196.71%	141.74%	117.20%	108.56%	124.85%	100.00%	-
DPS	13.96	11.90	10.20	9.05	9.30	8.50	8.00	9.71%
YoY %	17.31%	16.67%	12.71%	-2.69%	9.41%	6.25%	-	-
Horiz. %	174.50%	148.75%	127.50%	113.13%	116.25%	106.25%	100.00%	-
NAPS	0.9757	0.9065	0.8254	0.7898	0.7792	0.7705	0.7627	4.18%
YoY %	7.63%	9.83%	4.51%	1.36%	1.13%	1.02%	-	-
Horiz. %	127.93%	118.85%	108.22%	103.55%	102.16%	101.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	665.78	536.21	472.66	512.46	525.48	452.72	357.64	10.90%
YoY %	24.16%	13.45%	-7.77%	-2.48%	16.07%	26.59%	-	-
Horiz. %	186.16%	149.93%	132.16%	143.29%	146.93%	126.59%	100.00%	-
EPS	29.89	25.73	18.54	15.33	14.20	16.33	13.08	14.76%
YoY %	16.17%	38.78%	20.94%	7.96%	-13.04%	24.85%	-	-
Horiz. %	228.52%	196.71%	141.74%	117.20%	108.56%	124.85%	100.00%	-
DPS	13.96	11.90	10.20	9.05	9.30	8.50	8.00	9.71%
YoY %	17.31%	16.67%	12.71%	-2.69%	9.41%	6.25%	-	-
Horiz. %	174.50%	148.75%	127.50%	113.13%	116.25%	106.25%	100.00%	-
NAPS	0.9757	0.9065	0.8254	0.7898	0.7792	0.7705	0.7627	4.18%
YoY %	7.63%	9.83%	4.51%	1.36%	1.13%	1.02%	-	-
Horiz. %	127.93%	118.85%	108.22%	103.55%	102.16%	101.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	3.00	3.01	2.67	2.80	2.84	2.87	3.00	-
P/RPS	0.45	0.56	0.56	0.55	0.54	0.63	0.84	-9.87%
YoY %	-19.64%	0.00%	1.82%	1.85%	-14.29%	-25.00%	-	-
Horiz. %	53.57%	66.67%	66.67%	65.48%	64.29%	75.00%	100.00%	-
P/EPS	10.04	11.70	14.40	18.26	20.00	17.57	22.93	-12.85%
YoY %	-14.19%	-18.75%	-21.14%	-8.70%	13.83%	-23.38%	-	-
Horiz. %	43.79%	51.02%	62.80%	79.63%	87.22%	76.62%	100.00%	-
EY	9.96	8.55	6.95	5.48	5.00	5.69	4.36	14.75%
YoY %	16.49%	23.02%	26.82%	9.60%	-12.13%	30.50%	-	-
Horiz. %	228.44%	196.10%	159.40%	125.69%	114.68%	130.50%	100.00%	-
DY	4.65	3.95	3.82	3.23	3.27	2.96	2.67	9.68%
YoY %	17.72%	3.40%	18.27%	-1.22%	10.47%	10.86%	-	-
Horiz. %	174.16%	147.94%	143.07%	120.97%	122.47%	110.86%	100.00%	-
P/NAPS	3.07	3.32	3.23	3.55	3.64	3.72	3.93	-4.03%
YoY %	-7.53%	2.79%	-9.01%	-2.47%	-2.15%	-5.34%	-	-
Horiz. %	78.12%	84.48%	82.19%	90.33%	92.62%	94.66%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/08/23	18/08/22	17/08/21	13/08/20	19/08/19	08/08/18	10/08/17	-
Price	3.02	3.25	2.64	2.70	2.86	2.93	2.99	-
P/RPS	0.45	0.61	0.56	0.53	0.54	0.65	0.84	-9.87%
YoY %	-26.23%	8.93%	5.66%	-1.85%	-16.92%	-22.62%	-	-
Horiz. %	53.57%	72.62%	66.67%	63.10%	64.29%	77.38%	100.00%	-
P/EPS	10.10	12.63	14.24	17.61	20.15	17.94	22.85	-12.71%
YoY %	-20.03%	-11.31%	-19.14%	-12.61%	12.32%	-21.49%	-	-
Horiz. %	44.20%	55.27%	62.32%	77.07%	88.18%	78.51%	100.00%	-
EY	9.90	7.92	7.02	5.68	4.96	5.57	4.38	14.55%
YoY %	25.00%	12.82%	23.59%	14.52%	-10.95%	27.17%	-	-
Horiz. %	226.03%	180.82%	160.27%	129.68%	113.24%	127.17%	100.00%	-
DY	4.62	3.66	3.86	3.35	3.25	2.90	2.68	9.49%
YoY %	26.23%	-5.18%	15.22%	3.08%	12.07%	8.21%	-	-
Horiz. %	172.39%	136.57%	144.03%	125.00%	121.27%	108.21%	100.00%	-
P/NAPS	3.10	3.59	3.20	3.42	3.67	3.80	3.92	-3.83%
YoY %	-13.65%	12.19%	-6.43%	-6.81%	-3.42%	-3.06%	-	-
Horiz. %	79.08%	91.58%	81.63%	87.24%	93.62%	96.94%	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