[GASMSIA] YoY TTM 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- 4.81%

YoY- 23.96%

Quarter Report

GASMSIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	8,500,672	7,366,553	5,730,064	6,546,216	6,946,709	5,965,803	4,927,737	9.50%
YoY %	15.40%	28.56%	-12.47%	-5.77%	16.44%	21.07%	-	-
Horiz. %	172.51%	149.49%	116.28%	132.84%	140.97%	121.07%	100.00%	-
PBT	514,571	495,205	332,827	264,643	235,138	269,366	219,496	15.25%
YoY %	3.91%	48.79%	25.76%	12.55%	-12.71%	22.72%	-	-
Horiz. %	234.43%	225.61%	151.63%	120.57%	107.13%	122.72%	100.00%	-
Tax	-140,279	-131,593	-83,268	-63,322	-51,885	-63,111	-51,118	18.31%
YoY %	-6.60%	-58.04%	-31.50%	-22.04%	17.79%	-23.46%	-	-
Horiz. %	274.42%	257.43%	162.89%	123.87%	101.50%	123.46%	100.00%	-
NP	374,292	363,612	249,559	201,321	183,253	206,255	168,378	14.23%
YoY %	2.94%	45.70%	23.96%	9.86%	-11.15%	22.50%	-	-
Horiz. %	222.29%	215.95%	148.21%	119.56%	108.83%	122.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	374,292	363,612	249,559	201,321	187,740	206,294	169,243	14.13%
YoY %	2.94%	45.70%	23.96%	7.23%	-8.99%	21.89%	-	-
Horiz. %	221.16%	214.85%	147.46%	118.95%	110.93%	121.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	26.57%	25.02%	23.93%	22.07%	23.43%	23.29%	-
YoY %	2.60%	6.20%	4.55%	8.43%	-5.80%	0.60%	-	-
Horiz. %	117.05%	114.08%	107.43%	102.75%	94.76%	100.60%	100.00%	-
Total Cost	8,126,380	7,002,941	5,480,505	6,344,895	6,763,456	5,759,548	4,759,359	9.32%
YoY %	16.04%	27.78%	-13.62%	-6.19%	17.43%	21.02%	-	-
Horiz. %	170.75%	147.14%	115.15%	133.31%	142.11%	121.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,263,456	1,182,949	1,060,455	1,010,251	985,341	973,015	972,501	4.45%
YoY %	6.81%	11.55%	4.97%	2.53%	1.27%	0.05%	-	-
Horiz. %	129.92%	121.64%	109.04%	103.88%	101.32%	100.05%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	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 %	47.89%	42.02%	52.48%	57.72%	63.60%	52.91%	60.69%	-
YoY %	13.97%	-19.93%	-9.08%	-9.25%	20.20%	-12.82%	-	-
Horiz. %	78.91%	69.24%	86.47%	95.11%	104.79%	87.18%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	1,263,456	1,182,949	1,060,455	1,010,251	985,341	973,015	972,501	4.45%
YoY %	6.81%	11.55%	4.97%	2.53%	1.27%	0.05%	-	-
Horiz. %	129.92%	121.64%	109.04%	103.88%	101.32%	100.05%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	4.40%	4.94%	4.36%	3.08%	2.64%	3.46%	3.42%	-
YoY %	-10.93%	13.30%	41.56%	16.67%	-23.70%	1.17%	-	-
Horiz. %	128.65%	144.44%	127.49%	90.06%	77.19%	101.17%	100.00%	-
ROE	29.62%	30.74%	23.53%	19.93%	19.05%	21.20%	17.40%	-
YoY %	-3.64%	30.64%	18.06%	4.62%	-10.14%	21.84%	-	-
Horiz. %	170.23%	176.67%	135.23%	114.54%	109.48%	121.84%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	662.05	573.72	446.27	509.83	541.02	464.63	383.78	9.50%
YoY %	15.40%	28.56%	-12.47%	-5.77%	16.44%	21.07%	-	-
Horiz. %	172.51%	149.49%	116.28%	132.84%	140.97%	121.07%	100.00%	-
EPS	29.15	28.32	19.44	15.68	14.62	16.07	13.18	14.13%
YoY %	2.93%	45.68%	23.98%	7.25%	-9.02%	21.93%	-	-
Horiz. %	221.17%	214.87%	147.50%	118.97%	110.93%	121.93%	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	0.984	0.9213	0.8259	0.7868	0.7674	0.7578	0.7574	4.45%
YoY %	6.81%	11.55%	4.97%	2.53%	1.27%	0.05%	-	-
Horiz. %	129.92%	121.64%	109.04%	103.88%	101.32%	100.05%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,284,000
RPS	662.05	573.72	446.27	509.83	541.02	464.63	383.78	9.50%
YoY %	15.40%	28.56%	-12.47%	-5.77%	16.44%	21.07%	-	-
Horiz. %	172.51%	149.49%	116.28%	132.84%	140.97%	121.07%	100.00%	-
EPS	29.15	28.32	19.44	15.68	14.62	16.07	13.18	14.13%
YoY %	2.93%	45.68%	23.98%	7.25%	-9.02%	21.93%	-	-
Horiz. %	221.17%	214.87%	147.50%	118.97%	110.93%	121.93%	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	0.984	0.9213	0.8259	0.7868	0.7674	0.7578	0.7574	4.45%
YoY %	6.81%	11.55%	4.97%	2.53%	1.27%	0.05%	-	-
Horiz. %	129.92%	121.64%	109.04%	103.88%	101.32%	100.05%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.46	0.57	0.61	0.54	0.53	0.62	0.75	-7.82%
YoY %	-19.30%	-6.56%	12.96%	1.89%	-14.52%	-17.33%	-	-
Horiz. %	61.33%	76.00%	81.33%	72.00%	70.67%	82.67%	100.00%	-
P/EPS	10.43	11.48	14.10	17.41	19.49	17.99	21.70	-11.48%
YoY %	-9.15%	-18.58%	-19.01%	-10.67%	8.34%	-17.10%	-	-
Horiz. %	48.06%	52.90%	64.98%	80.23%	89.82%	82.90%	100.00%	-
EY	9.59	8.71	7.09	5.74	5.13	5.56	4.61	12.97%
YoY %	10.10%	22.85%	23.52%	11.89%	-7.73%	20.61%	-	-
Horiz. %	208.03%	188.94%	153.80%	124.51%	111.28%	120.61%	100.00%	-
DY	4.59	3.66	3.72	3.32	3.26	2.94	2.80	8.58%
YoY %	25.41%	-1.61%	12.05%	1.84%	10.88%	5.00%	-	-
Horiz. %	163.93%	130.71%	132.86%	118.57%	116.43%	105.00%	100.00%	-
P/NAPS	3.09	3.53	3.32	3.47	3.71	3.81	3.78	-3.30%
YoY %	-12.46%	6.33%	-4.32%	-6.47%	-2.62%	0.79%	-	-
Horiz. %	81.75%	93.39%	87.83%	91.80%	98.15%	100.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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	0.47	0.59	0.60	0.53	0.52	0.61	0.72	-6.85%
YoY %	-20.34%	-1.67%	13.21%	1.92%	-14.75%	-15.28%	-	-
Horiz. %	65.28%	81.94%	83.33%	73.61%	72.22%	84.72%	100.00%	-
P/EPS	10.77	12.01	13.84	17.35	19.29	17.61	20.94	-10.48%
YoY %	-10.32%	-13.22%	-20.23%	-10.06%	9.54%	-15.90%	-	-
Horiz. %	51.43%	57.35%	66.09%	82.86%	92.12%	84.10%	100.00%	-
EY	9.28	8.33	7.23	5.76	5.18	5.68	4.78	11.68%
YoY %	11.40%	15.21%	25.52%	11.20%	-8.80%	18.83%	-	-
Horiz. %	194.14%	174.27%	151.26%	120.50%	108.37%	118.83%	100.00%	-
DY	4.45	3.50	3.79	3.33	3.30	3.00	2.90	7.39%
YoY %	27.14%	-7.65%	13.81%	0.91%	10.00%	3.45%	-	-
Horiz. %	153.45%	120.69%	130.69%	114.83%	113.79%	103.45%	100.00%	-
P/NAPS	3.19	3.69	3.26	3.46	3.67	3.73	3.64	-2.17%
YoY %	-13.55%	13.19%	-5.78%	-5.72%	-1.61%	2.47%	-	-
Horiz. %	87.64%	101.37%	89.56%	95.05%	100.82%	102.47%	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