[GASMSIA] YoY TTM 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- 14.3%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 8,305,026 6,483,071 6,233,345 6,777,087 6,513,564 5,597,046 4,277,419 11.68%
PBT 553,023 378,604 295,598 254,527 234,321 257,790 217,027 16.86%
Tax -159,701 -93,295 -75,209 -57,730 -52,972 -57,071 -51,609 20.70%
NP 393,322 285,309 220,389 196,797 181,349 200,719 165,418 15.52%
-
NP to SH 393,322 285,309 220,389 201,284 181,349 201,109 166,185 15.43%
-
Tax Rate 28.88% 24.64% 25.44% 22.68% 22.61% 22.14% 23.78% -
Total Cost 7,911,704 6,197,762 6,012,956 6,580,290 6,332,215 5,396,327 4,112,001 11.51%
-
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 181,557 138,672 123,906 123,264 115,560 102,720 102,720 9.95%
Div Payout % 46.16% 48.60% 56.22% 61.24% 63.72% 51.08% 61.81% -
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 4.74% 4.40% 3.54% 2.90% 2.78% 3.59% 3.87% -
ROE 33.98% 27.02% 22.10% 19.60% 18.01% 19.99% 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 646.81 504.91 485.46 527.81 507.29 435.91 333.13 11.68%
EPS 30.63 22.22 17.16 15.68 14.12 15.66 12.94 15.43%
DPS 14.14 10.80 9.65 9.60 9.00 8.00 8.00 9.95%
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 646.81 504.91 485.46 527.81 507.29 435.91 333.13 11.68%
EPS 30.63 22.22 17.16 15.68 14.12 15.66 12.94 15.43%
DPS 14.14 10.80 9.65 9.60 9.00 8.00 8.00 9.95%
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 0.49 0.54 0.55 0.49 0.56 0.65 0.90 -9.63%
P/EPS 10.32 12.20 15.61 16.59 20.18 18.00 23.18 -12.61%
EY 9.69 8.20 6.40 6.03 4.96 5.55 4.31 14.44%
DY 4.47 3.99 3.60 3.69 3.16 2.84 2.67 8.96%
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 0.49 0.54 0.56 0.52 0.57 0.63 0.93 -10.12%
P/EPS 10.45 12.38 15.79 17.67 20.46 17.62 23.95 -12.90%
EY 9.57 8.08 6.33 5.66 4.89 5.67 4.18 14.79%
DY 4.42 3.93 3.56 3.47 3.11 2.90 2.58 9.38%
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