[GASMSIA] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.03%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 7,136,612 5,851,600 5,214,856 5,055,948 4,610,728 6,686,868 6,490,594 6.53%
PBT 481,300 330,398 317,842 309,902 288,476 290,843 261,864 50.10%
Tax -116,032 -80,776 -77,402 -73,964 -65,956 -78,221 -70,673 39.21%
NP 365,268 249,622 240,440 235,938 222,520 212,622 191,190 54.02%
-
NP to SH 365,268 249,622 240,440 235,938 222,520 212,622 191,190 54.02%
-
Tax Rate 24.11% 24.45% 24.35% 23.87% 22.86% 26.89% 26.99% -
Total Cost 6,771,344 5,601,978 4,974,416 4,820,010 4,388,208 6,474,246 6,299,404 4.93%
-
Net Worth 1,055,961 1,130,048 1,060,455 1,059,813 997,411 1,080,100 1,010,251 2.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 138,672 82,176 123,264 - 123,905 72,759 -
Div Payout % - 55.55% 34.18% 52.24% - 58.28% 38.06% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,055,961 1,130,048 1,060,455 1,059,813 997,411 1,080,100 1,010,251 2.99%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.12% 4.27% 4.61% 4.67% 4.83% 3.18% 2.95% -
ROE 34.59% 22.09% 22.67% 22.26% 22.31% 19.69% 18.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 555.81 455.73 406.14 393.77 359.09 520.78 505.50 6.53%
EPS 28.44 19.44 18.72 18.38 17.32 16.56 14.89 54.00%
DPS 0.00 10.80 6.40 9.60 0.00 9.65 5.67 -
NAPS 0.8224 0.8801 0.8259 0.8254 0.7768 0.8412 0.7868 2.99%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 555.81 455.73 406.14 393.77 359.09 520.78 505.50 6.53%
EPS 28.44 19.44 18.72 18.38 17.32 16.56 14.89 54.00%
DPS 0.00 10.80 6.40 9.60 0.00 9.65 5.67 -
NAPS 0.8224 0.8801 0.8259 0.8254 0.7768 0.8412 0.7868 2.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.71 2.65 2.74 2.67 2.68 2.72 2.73 -
P/RPS 0.49 0.58 0.67 0.68 0.75 0.52 0.54 -6.27%
P/EPS 9.53 13.63 14.63 14.53 15.46 16.43 18.33 -35.36%
EY 10.50 7.34 6.83 6.88 6.47 6.09 5.45 54.89%
DY 0.00 4.08 2.34 3.60 0.00 3.55 2.08 -
P/NAPS 3.30 3.01 3.32 3.23 3.45 3.23 3.47 -3.29%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 12/05/22 16/02/22 19/11/21 17/08/21 05/05/21 26/02/21 12/11/20 -
Price 2.75 2.69 2.69 2.64 2.71 2.63 2.72 -
P/RPS 0.49 0.59 0.66 0.67 0.75 0.51 0.54 -6.27%
P/EPS 9.67 13.84 14.37 14.37 15.64 15.88 18.27 -34.59%
EY 10.34 7.23 6.96 6.96 6.39 6.30 5.47 52.94%
DY 0.00 4.01 2.38 3.64 0.00 3.67 2.08 -
P/NAPS 3.34 3.06 3.26 3.20 3.49 3.13 3.46 -2.32%

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