[GASMSIA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -75.59%
YoY- 4.14%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 8,078,921 6,277,403 4,460,573 2,439,815 7,649,364 5,426,095 3,561,264 72.39%
PBT 513,717 371,040 258,497 126,628 546,720 403,189 264,401 55.51%
Tax -130,318 -91,971 -65,590 -31,532 -157,177 -108,869 -65,744 57.60%
NP 383,399 279,069 192,907 95,096 389,543 294,320 198,657 54.82%
-
NP to SH 383,399 279,069 192,907 95,096 389,543 294,320 198,657 54.82%
-
Tax Rate 25.37% 24.79% 25.37% 24.90% 28.75% 27.00% 24.87% -
Total Cost 7,695,522 5,998,334 4,267,666 2,344,719 7,259,821 5,131,775 3,362,607 73.40%
-
Net Worth 1,367,845 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 11.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 181,557 73,444 73,444 - 181,557 75,756 75,756 78.80%
Div Payout % 47.35% 26.32% 38.07% - 46.61% 25.74% 38.13% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,367,845 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 11.32%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.75% 4.45% 4.32% 3.90% 5.09% 5.42% 5.58% -
ROE 28.03% 22.09% 15.40% 8.22% 30.47% 24.88% 17.07% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 629.20 488.89 347.40 190.02 595.74 422.59 277.36 72.39%
EPS 29.86 21.73 15.02 7.41 30.34 22.92 15.47 54.83%
DPS 14.14 5.72 5.72 0.00 14.14 5.90 5.90 78.80%
NAPS 1.0653 0.984 0.9757 0.9015 0.9956 0.9213 0.9065 11.32%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 629.20 488.89 347.40 190.02 595.74 422.59 277.36 72.39%
EPS 29.86 21.73 15.02 7.41 30.34 22.92 15.47 54.83%
DPS 14.14 5.72 5.72 0.00 14.14 5.90 5.90 78.80%
NAPS 1.0653 0.984 0.9757 0.9015 0.9956 0.9213 0.9065 11.32%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.21 3.04 3.00 3.16 3.26 3.25 3.01 -
P/RPS 0.51 0.62 0.86 1.66 0.55 0.77 1.09 -39.64%
P/EPS 10.75 13.99 19.97 42.67 10.75 14.18 19.45 -32.57%
EY 9.30 7.15 5.01 2.34 9.31 7.05 5.14 48.32%
DY 4.40 1.88 1.91 0.00 4.34 1.82 1.96 71.19%
P/NAPS 3.01 3.09 3.07 3.51 3.27 3.53 3.32 -6.30%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 28/11/23 21/08/23 18/05/23 17/02/23 17/11/22 18/08/22 -
Price 3.38 3.14 3.02 3.20 3.34 3.40 3.25 -
P/RPS 0.54 0.64 0.87 1.68 0.56 0.80 1.17 -40.19%
P/EPS 11.32 14.45 20.10 43.21 11.01 14.83 21.01 -33.71%
EY 8.83 6.92 4.97 2.31 9.08 6.74 4.76 50.80%
DY 4.18 1.82 1.89 0.00 4.23 1.74 1.82 73.81%
P/NAPS 3.17 3.19 3.10 3.55 3.35 3.69 3.59 -7.93%

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