[GASMSIA] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 12.06%
YoY- 39.7%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,784,153 1,940,458 1,383,168 1,375,292 1,152,682 1,818,922 1,722,101 2.39%
PBT 120,325 92,016 83,431 82,832 72,119 94,445 69,808 43.80%
Tax -29,008 -22,724 -21,070 -20,493 -16,489 -25,216 -18,902 33.08%
NP 91,317 69,292 62,361 62,339 55,630 69,229 50,906 47.68%
-
NP to SH 91,317 69,292 62,361 62,339 55,630 69,229 50,906 47.68%
-
Tax Rate 24.11% 24.70% 25.25% 24.74% 22.86% 26.70% 27.08% -
Total Cost 1,692,836 1,871,166 1,320,807 1,312,953 1,097,052 1,749,693 1,671,195 0.86%
-
Net Worth 1,055,961 1,130,048 1,060,455 1,059,813 997,411 1,080,100 1,010,251 2.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 77,040 - 61,632 - 69,336 - -
Div Payout % - 111.18% - 98.87% - 100.15% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,055,961 1,130,048 1,060,455 1,059,813 997,411 1,080,100 1,010,251 2.99%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.12% 3.57% 4.51% 4.53% 4.83% 3.81% 2.96% -
ROE 8.65% 6.13% 5.88% 5.88% 5.58% 6.41% 5.04% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 138.95 151.13 107.72 107.11 89.77 141.66 134.12 2.38%
EPS 7.11 5.40 4.86 4.86 4.33 5.39 3.96 47.77%
DPS 0.00 6.00 0.00 4.80 0.00 5.40 0.00 -
NAPS 0.8224 0.8801 0.8259 0.8254 0.7768 0.8412 0.7868 2.99%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 138.95 151.13 107.72 107.11 89.77 141.66 134.12 2.38%
EPS 7.11 5.40 4.86 4.86 4.33 5.39 3.96 47.77%
DPS 0.00 6.00 0.00 4.80 0.00 5.40 0.00 -
NAPS 0.8224 0.8801 0.8259 0.8254 0.7768 0.8412 0.7868 2.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.71 2.65 2.74 2.67 2.68 2.72 2.73 -
P/RPS 1.95 1.75 2.54 2.49 2.99 1.92 2.04 -2.96%
P/EPS 38.11 49.11 56.42 54.99 61.86 50.45 68.86 -32.61%
EY 2.62 2.04 1.77 1.82 1.62 1.98 1.45 48.40%
DY 0.00 2.26 0.00 1.80 0.00 1.99 0.00 -
P/NAPS 3.30 3.01 3.32 3.23 3.45 3.23 3.47 -3.29%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 12/05/22 16/02/22 19/11/21 17/08/21 05/05/21 26/02/21 12/11/20 -
Price 2.75 2.69 2.69 2.64 2.71 2.63 2.72 -
P/RPS 1.98 1.78 2.50 2.46 3.02 1.86 2.03 -1.65%
P/EPS 38.67 49.85 55.39 54.38 62.55 48.78 68.61 -31.79%
EY 2.59 2.01 1.81 1.84 1.60 2.05 1.46 46.59%
DY 0.00 2.23 0.00 1.82 0.00 2.05 0.00 -
P/NAPS 3.34 3.06 3.26 3.20 3.49 3.13 3.46 -2.32%

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