[GASMSIA] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 31.79%
YoY- 64.15%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,223,269 1,864,831 1,777,111 1,784,153 1,940,458 1,383,168 1,375,292 37.62%
PBT 143,531 138,788 144,076 120,325 92,016 83,431 82,832 44.12%
Tax -48,308 -43,125 -36,736 -29,008 -22,724 -21,070 -20,493 76.84%
NP 95,223 95,663 107,340 91,317 69,292 62,361 62,339 32.53%
-
NP to SH 95,223 95,663 107,340 91,317 69,292 62,361 62,339 32.53%
-
Tax Rate 33.66% 31.07% 25.50% 24.11% 24.70% 25.25% 24.74% -
Total Cost 2,128,046 1,769,168 1,669,771 1,692,836 1,871,166 1,320,807 1,312,953 37.86%
-
Net Worth 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 13.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 105,801 - 75,756 - 77,040 - 61,632 43.22%
Div Payout % 111.11% - 70.58% - 111.18% - 98.87% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 13.27%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.28% 5.13% 6.04% 5.12% 3.57% 4.51% 4.53% -
ROE 7.45% 8.09% 9.22% 8.65% 6.13% 5.88% 5.88% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 173.15 145.24 138.40 138.95 151.13 107.72 107.11 37.62%
EPS 7.42 7.45 8.36 7.11 5.40 4.86 4.86 32.48%
DPS 8.24 0.00 5.90 0.00 6.00 0.00 4.80 43.22%
NAPS 0.9956 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 13.27%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 173.15 145.24 138.40 138.95 151.13 107.72 107.11 37.62%
EPS 7.42 7.45 8.36 7.11 5.40 4.86 4.86 32.48%
DPS 8.24 0.00 5.90 0.00 6.00 0.00 4.80 43.22%
NAPS 0.9956 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 13.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.26 3.25 3.01 2.71 2.65 2.74 2.67 -
P/RPS 1.88 2.24 2.17 1.95 1.75 2.54 2.49 -17.04%
P/EPS 43.96 43.62 36.01 38.11 49.11 56.42 54.99 -13.82%
EY 2.27 2.29 2.78 2.62 2.04 1.77 1.82 15.82%
DY 2.53 0.00 1.96 0.00 2.26 0.00 1.80 25.39%
P/NAPS 3.27 3.53 3.32 3.30 3.01 3.32 3.23 0.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 17/11/22 18/08/22 12/05/22 16/02/22 19/11/21 17/08/21 -
Price 3.34 3.40 3.25 2.75 2.69 2.69 2.64 -
P/RPS 1.93 2.34 2.35 1.98 1.78 2.50 2.46 -14.89%
P/EPS 45.04 45.64 38.88 38.67 49.85 55.39 54.38 -11.77%
EY 2.22 2.19 2.57 2.59 2.01 1.81 1.84 13.29%
DY 2.47 0.00 1.82 0.00 2.23 0.00 1.82 22.51%
P/NAPS 3.35 3.69 3.59 3.34 3.06 3.26 3.20 3.09%

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