[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 38.43%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 5,426,095 3,561,264 1,784,153 5,851,600 3,911,142 2,527,974 1,152,682 180.61%
PBT 403,189 264,401 120,325 330,398 238,382 154,951 72,119 214.66%
Tax -108,869 -65,744 -29,008 -80,776 -58,052 -36,982 -16,489 251.53%
NP 294,320 198,657 91,317 249,622 180,330 117,969 55,630 203.31%
-
NP to SH 294,320 198,657 91,317 249,622 180,330 117,969 55,630 203.31%
-
Tax Rate 27.00% 24.87% 24.11% 24.45% 24.35% 23.87% 22.86% -
Total Cost 5,131,775 3,362,607 1,692,836 5,601,978 3,730,812 2,410,005 1,097,052 179.43%
-
Net Worth 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 997,411 12.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 75,756 75,756 - 138,672 61,632 61,632 - -
Div Payout % 25.74% 38.13% - 55.55% 34.18% 52.24% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 997,411 12.03%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.42% 5.58% 5.12% 4.27% 4.61% 4.67% 4.83% -
ROE 24.88% 17.07% 8.65% 22.09% 17.00% 11.13% 5.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 422.59 277.36 138.95 455.73 304.61 196.88 89.77 180.61%
EPS 22.92 15.47 7.11 19.44 14.04 9.19 4.33 203.42%
DPS 5.90 5.90 0.00 10.80 4.80 4.80 0.00 -
NAPS 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 0.7768 12.03%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 422.59 277.36 138.95 455.73 304.61 196.88 89.77 180.61%
EPS 22.92 15.47 7.11 19.44 14.04 9.19 4.33 203.42%
DPS 5.90 5.90 0.00 10.80 4.80 4.80 0.00 -
NAPS 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 0.7768 12.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.25 3.01 2.71 2.65 2.74 2.67 2.68 -
P/RPS 0.77 1.09 1.95 0.58 0.90 1.36 2.99 -59.48%
P/EPS 14.18 19.45 38.11 13.63 19.51 29.06 61.86 -62.51%
EY 7.05 5.14 2.62 7.34 5.13 3.44 1.62 166.31%
DY 1.82 1.96 0.00 4.08 1.75 1.80 0.00 -
P/NAPS 3.53 3.32 3.30 3.01 3.32 3.23 3.45 1.53%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 12/05/22 16/02/22 19/11/21 17/08/21 05/05/21 -
Price 3.40 3.25 2.75 2.69 2.69 2.64 2.71 -
P/RPS 0.80 1.17 1.98 0.59 0.88 1.34 3.02 -58.72%
P/EPS 14.83 21.01 38.67 13.84 19.15 28.73 62.55 -61.65%
EY 6.74 4.76 2.59 7.23 5.22 3.48 1.60 160.60%
DY 1.74 1.82 0.00 4.01 1.78 1.82 0.00 -
P/NAPS 3.69 3.59 3.34 3.06 3.26 3.20 3.49 3.78%

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