[GASMSIA] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 3.04%
YoY- -1.58%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 7,985,253 7,714,748 7,490,448 8,078,921 8,369,870 8,921,146 9,759,260 -12.48%
PBT 589,477 573,366 546,344 513,717 494,720 516,994 506,512 10.61%
Tax -151,244 -147,998 -135,808 -130,318 -122,628 -131,180 -126,128 12.83%
NP 438,233 425,368 410,536 383,399 372,092 385,814 380,384 9.86%
-
NP to SH 438,233 425,368 410,536 383,399 372,092 385,814 380,384 9.86%
-
Tax Rate 25.66% 25.81% 24.86% 25.37% 24.79% 25.37% 24.90% -
Total Cost 7,547,020 7,289,380 7,079,912 7,695,522 7,997,778 8,535,332 9,378,876 -13.45%
-
Net Worth 1,393,396 1,360,141 1,250,615 1,367,845 1,263,456 1,252,798 1,157,525 13.12%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 162,040 - 181,557 97,926 146,889 - -
Div Payout % - 38.09% - 47.35% 26.32% 38.07% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,393,396 1,360,141 1,250,615 1,367,845 1,263,456 1,252,798 1,157,525 13.12%
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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.49% 5.51% 5.48% 4.75% 4.45% 4.32% 3.90% -
ROE 31.45% 31.27% 32.83% 28.03% 29.45% 30.80% 32.86% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 621.90 600.84 583.37 629.20 651.86 694.79 760.07 -12.48%
EPS 34.13 33.12 31.96 29.86 28.97 30.04 29.64 9.83%
DPS 0.00 12.62 0.00 14.14 7.63 11.44 0.00 -
NAPS 1.0852 1.0593 0.974 1.0653 0.984 0.9757 0.9015 13.12%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 621.90 600.84 583.37 629.20 651.86 694.79 760.07 -12.48%
EPS 34.13 33.12 31.96 29.86 28.97 30.04 29.64 9.83%
DPS 0.00 12.62 0.00 14.14 7.63 11.44 0.00 -
NAPS 1.0852 1.0593 0.974 1.0653 0.984 0.9757 0.9015 13.12%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.80 3.60 3.47 3.21 3.04 3.00 3.16 -
P/RPS 0.61 0.60 0.59 0.51 0.47 0.43 0.42 28.16%
P/EPS 11.13 10.87 10.85 10.75 10.49 9.98 10.67 2.84%
EY 8.98 9.20 9.21 9.30 9.53 10.02 9.37 -2.78%
DY 0.00 3.51 0.00 4.40 2.51 3.81 0.00 -
P/NAPS 3.50 3.40 3.56 3.01 3.09 3.07 3.51 -0.18%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 27/08/24 24/05/24 20/02/24 28/11/23 21/08/23 18/05/23 -
Price 3.82 3.61 3.58 3.38 3.14 3.02 3.20 -
P/RPS 0.61 0.60 0.61 0.54 0.48 0.43 0.42 28.16%
P/EPS 11.19 10.90 11.20 11.32 10.84 10.05 10.80 2.38%
EY 8.93 9.18 8.93 8.83 9.23 9.95 9.26 -2.38%
DY 0.00 3.50 0.00 4.18 2.43 3.79 0.00 -
P/NAPS 3.52 3.41 3.68 3.17 3.19 3.10 3.55 -0.56%

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