[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 48.28%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,911,142 2,527,974 1,152,682 6,686,868 4,867,946 3,145,845 1,606,205 80.89%
PBT 238,382 154,951 72,119 290,843 196,398 126,590 67,364 132.04%
Tax -58,052 -36,982 -16,489 -78,221 -53,005 -34,103 -19,501 106.80%
NP 180,330 117,969 55,630 212,622 143,393 92,487 47,863 141.93%
-
NP to SH 180,330 117,969 55,630 212,622 143,393 92,487 47,863 141.93%
-
Tax Rate 24.35% 23.87% 22.86% 26.89% 26.99% 26.94% 28.95% -
Total Cost 3,730,812 2,410,005 1,097,052 6,474,246 4,724,553 3,053,358 1,558,342 78.86%
-
Net Worth 1,060,455 1,059,813 997,411 1,080,100 1,010,251 1,014,103 1,026,814 2.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 61,632 61,632 - 123,905 54,570 54,570 - -
Div Payout % 34.18% 52.24% - 58.28% 38.06% 59.00% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,060,455 1,059,813 997,411 1,080,100 1,010,251 1,014,103 1,026,814 2.17%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.61% 4.67% 4.83% 3.18% 2.95% 2.94% 2.98% -
ROE 17.00% 11.13% 5.58% 19.69% 14.19% 9.12% 4.66% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 304.61 196.88 89.77 520.78 379.12 245.00 125.09 80.90%
EPS 14.04 9.19 4.33 16.56 11.17 7.20 3.73 141.78%
DPS 4.80 4.80 0.00 9.65 4.25 4.25 0.00 -
NAPS 0.8259 0.8254 0.7768 0.8412 0.7868 0.7898 0.7997 2.17%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 304.61 196.88 89.77 520.78 379.12 245.00 125.09 80.90%
EPS 14.04 9.19 4.33 16.56 11.17 7.20 3.73 141.78%
DPS 4.80 4.80 0.00 9.65 4.25 4.25 0.00 -
NAPS 0.8259 0.8254 0.7768 0.8412 0.7868 0.7898 0.7997 2.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.74 2.67 2.68 2.72 2.73 2.80 2.60 -
P/RPS 0.90 1.36 2.99 0.52 0.72 1.14 2.08 -42.76%
P/EPS 19.51 29.06 61.86 16.43 24.45 38.87 69.75 -57.19%
EY 5.13 3.44 1.62 6.09 4.09 2.57 1.43 134.16%
DY 1.75 1.80 0.00 3.55 1.56 1.52 0.00 -
P/NAPS 3.32 3.23 3.45 3.23 3.47 3.55 3.25 1.42%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 17/08/21 05/05/21 26/02/21 12/11/20 13/08/20 14/05/20 -
Price 2.69 2.64 2.71 2.63 2.72 2.70 2.77 -
P/RPS 0.88 1.34 3.02 0.51 0.72 1.10 2.21 -45.84%
P/EPS 19.15 28.73 62.55 15.88 24.36 37.48 74.31 -59.47%
EY 5.22 3.48 1.60 6.30 4.11 2.67 1.35 146.15%
DY 1.78 1.82 0.00 3.67 1.56 1.57 0.00 -
P/NAPS 3.26 3.20 3.49 3.13 3.46 3.42 3.46 -3.88%

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