[GASMSIA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 93.23%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,152,682 6,686,868 4,867,946 3,145,845 1,606,205 6,886,453 5,208,183 -63.37%
PBT 72,119 290,843 196,398 126,590 67,364 242,145 173,900 -44.35%
Tax -16,489 -78,221 -53,005 -34,103 -19,501 -52,040 -41,723 -46.11%
NP 55,630 212,622 143,393 92,487 47,863 190,105 132,177 -43.80%
-
NP to SH 55,630 212,622 143,393 92,487 47,863 190,105 138,803 -45.61%
-
Tax Rate 22.86% 26.89% 26.99% 26.94% 28.95% 21.49% 23.99% -
Total Cost 1,097,052 6,474,246 4,724,553 3,053,358 1,558,342 6,696,348 5,076,006 -63.95%
-
Net Worth 997,411 1,080,100 1,010,251 1,014,103 1,026,814 1,042,993 985,341 0.81%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 123,905 54,570 54,570 - 123,264 61,632 -
Div Payout % - 58.28% 38.06% 59.00% - 64.84% 44.40% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 997,411 1,080,100 1,010,251 1,014,103 1,026,814 1,042,993 985,341 0.81%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.83% 3.18% 2.95% 2.94% 2.98% 2.76% 2.54% -
ROE 5.58% 19.69% 14.19% 9.12% 4.66% 18.23% 14.09% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 89.77 520.78 379.12 245.00 125.09 536.33 405.62 -63.37%
EPS 4.33 16.56 11.17 7.20 3.73 14.81 10.29 -43.81%
DPS 0.00 9.65 4.25 4.25 0.00 9.60 4.80 -
NAPS 0.7768 0.8412 0.7868 0.7898 0.7997 0.8123 0.7674 0.81%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 89.77 520.78 379.12 245.00 125.09 536.33 405.62 -63.37%
EPS 4.33 16.56 11.17 7.20 3.73 14.81 10.29 -43.81%
DPS 0.00 9.65 4.25 4.25 0.00 9.60 4.80 -
NAPS 0.7768 0.8412 0.7868 0.7898 0.7997 0.8123 0.7674 0.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.68 2.72 2.73 2.80 2.60 2.75 2.85 -
P/RPS 2.99 0.52 0.72 1.14 2.08 0.51 0.70 163.02%
P/EPS 61.86 16.43 24.45 38.87 69.75 18.57 26.36 76.50%
EY 1.62 6.09 4.09 2.57 1.43 5.38 3.79 -43.22%
DY 0.00 3.55 1.56 1.52 0.00 3.49 1.68 -
P/NAPS 3.45 3.23 3.47 3.55 3.25 3.39 3.71 -4.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 05/05/21 26/02/21 12/11/20 13/08/20 14/05/20 13/02/20 14/11/19 -
Price 2.71 2.63 2.72 2.70 2.77 2.82 2.82 -
P/RPS 3.02 0.51 0.72 1.10 2.21 0.53 0.70 164.78%
P/EPS 62.55 15.88 24.36 37.48 74.31 19.05 26.09 79.03%
EY 1.60 6.30 4.11 2.67 1.35 5.25 3.83 -44.08%
DY 0.00 3.67 1.56 1.57 0.00 3.40 1.70 -
P/NAPS 3.49 3.13 3.46 3.42 3.46 3.47 3.67 -3.29%

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