[GASMSIA] QoQ Cumulative 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- 32.35%
YoY- 56.05%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 6,277,403 4,460,573 2,439,815 7,649,364 5,426,095 3,561,264 1,784,153 131.15%
PBT 371,040 258,497 126,628 546,720 403,189 264,401 120,325 111.71%
Tax -91,971 -65,590 -31,532 -157,177 -108,869 -65,744 -29,008 115.66%
NP 279,069 192,907 95,096 389,543 294,320 198,657 91,317 110.44%
-
NP to SH 279,069 192,907 95,096 389,543 294,320 198,657 91,317 110.44%
-
Tax Rate 24.79% 25.37% 24.90% 28.75% 27.00% 24.87% 24.11% -
Total Cost 5,998,334 4,267,666 2,344,719 7,259,821 5,131,775 3,362,607 1,692,836 132.24%
-
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 73,444 73,444 - 181,557 75,756 75,756 - -
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 22.09% 15.40% 8.22% 30.47% 24.88% 17.07% 8.65% -
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 488.89 347.40 190.02 595.74 422.59 277.36 138.95 131.15%
EPS 21.73 15.02 7.41 30.34 22.92 15.47 7.11 110.45%
DPS 5.72 5.72 0.00 14.14 5.90 5.90 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 488.89 347.40 190.02 595.74 422.59 277.36 138.95 131.15%
EPS 21.73 15.02 7.41 30.34 22.92 15.47 7.11 110.45%
DPS 5.72 5.72 0.00 14.14 5.90 5.90 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 0.62 0.86 1.66 0.55 0.77 1.09 1.95 -53.38%
P/EPS 13.99 19.97 42.67 10.75 14.18 19.45 38.11 -48.70%
EY 7.15 5.01 2.34 9.31 7.05 5.14 2.62 95.16%
DY 1.88 1.91 0.00 4.34 1.82 1.96 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 0.64 0.87 1.68 0.56 0.80 1.17 1.98 -52.86%
P/EPS 14.45 20.10 43.21 11.01 14.83 21.01 38.67 -48.08%
EY 6.92 4.97 2.31 9.08 6.74 4.76 2.59 92.43%
DY 1.82 1.89 0.00 4.23 1.74 1.82 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