[GASMSIA] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -0.73%
YoY- 56.05%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 8,369,870 8,921,146 9,759,260 7,649,364 7,234,793 7,122,528 7,136,612 11.20%
PBT 494,720 516,994 506,512 546,720 537,585 528,802 481,300 1.84%
Tax -122,628 -131,180 -126,128 -157,177 -145,158 -131,488 -116,032 3.75%
NP 372,092 385,814 380,384 389,543 392,426 397,314 365,268 1.24%
-
NP to SH 372,092 385,814 380,384 389,543 392,426 397,314 365,268 1.24%
-
Tax Rate 24.79% 25.37% 24.90% 28.75% 27.00% 24.87% 24.11% -
Total Cost 7,997,778 8,535,332 9,378,876 7,259,821 6,842,366 6,725,214 6,771,344 11.72%
-
Net Worth 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 12.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 97,926 146,889 - 181,557 101,008 151,512 - -
Div Payout % 26.32% 38.07% - 46.61% 25.74% 38.13% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 12.69%
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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.45% 4.32% 3.90% 5.09% 5.42% 5.58% 5.12% -
ROE 29.45% 30.80% 32.86% 30.47% 33.17% 34.14% 34.59% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 651.86 694.79 760.07 595.74 563.46 554.71 555.81 11.20%
EPS 28.97 30.04 29.64 30.34 30.56 30.94 28.44 1.23%
DPS 7.63 11.44 0.00 14.14 7.87 11.80 0.00 -
NAPS 0.984 0.9757 0.9015 0.9956 0.9213 0.9065 0.8224 12.69%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 651.86 694.79 760.07 595.74 563.46 554.71 555.81 11.20%
EPS 28.97 30.04 29.64 30.34 30.56 30.94 28.44 1.23%
DPS 7.63 11.44 0.00 14.14 7.87 11.80 0.00 -
NAPS 0.984 0.9757 0.9015 0.9956 0.9213 0.9065 0.8224 12.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.04 3.00 3.16 3.26 3.25 3.01 2.71 -
P/RPS 0.47 0.43 0.42 0.55 0.58 0.54 0.49 -2.73%
P/EPS 10.49 9.98 10.67 10.75 10.63 9.73 9.53 6.60%
EY 9.53 10.02 9.37 9.31 9.40 10.28 10.50 -6.25%
DY 2.51 3.81 0.00 4.34 2.42 3.92 0.00 -
P/NAPS 3.09 3.07 3.51 3.27 3.53 3.32 3.30 -4.28%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 21/08/23 18/05/23 17/02/23 17/11/22 18/08/22 12/05/22 -
Price 3.14 3.02 3.20 3.34 3.40 3.25 2.75 -
P/RPS 0.48 0.43 0.42 0.56 0.60 0.59 0.49 -1.36%
P/EPS 10.84 10.05 10.80 11.01 11.12 10.50 9.67 7.90%
EY 9.23 9.95 9.26 9.08 8.99 9.52 10.34 -7.28%
DY 2.43 3.79 0.00 4.23 2.31 3.63 0.00 -
P/NAPS 3.19 3.10 3.55 3.35 3.69 3.59 3.34 -3.01%

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