[GASMSIA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 10.08%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,548,673 8,305,026 7,649,364 7,366,553 6,884,890 6,483,071 5,851,600 28.84%
PBT 540,816 553,023 546,720 495,205 439,848 378,604 330,398 39.01%
Tax -157,023 -159,701 -157,177 -131,593 -109,538 -93,295 -80,776 55.94%
NP 383,793 393,322 389,543 363,612 330,310 285,309 249,622 33.31%
-
NP to SH 383,793 393,322 389,543 363,612 330,310 285,309 249,622 33.31%
-
Tax Rate 29.03% 28.88% 28.75% 26.57% 24.90% 24.64% 24.45% -
Total Cost 8,164,880 7,911,704 7,259,821 7,002,941 6,554,580 6,197,762 5,601,978 28.63%
-
Net Worth 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 7.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 179,246 181,557 181,557 152,796 152,796 138,672 138,672 18.71%
Div Payout % 46.70% 46.16% 46.61% 42.02% 46.26% 48.60% 55.55% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 1,130,048 7.13%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.49% 4.74% 5.09% 4.94% 4.80% 4.40% 4.27% -
ROE 30.63% 33.98% 30.47% 30.74% 28.38% 27.02% 22.09% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 665.78 646.81 595.74 573.72 536.21 504.91 455.73 28.83%
EPS 29.89 30.63 30.34 28.32 25.73 22.22 19.44 33.31%
DPS 13.96 14.14 14.14 11.90 11.90 10.80 10.80 18.71%
NAPS 0.9757 0.9015 0.9956 0.9213 0.9065 0.8224 0.8801 7.13%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 665.78 646.81 595.74 573.72 536.21 504.91 455.73 28.83%
EPS 29.89 30.63 30.34 28.32 25.73 22.22 19.44 33.31%
DPS 13.96 14.14 14.14 11.90 11.90 10.80 10.80 18.71%
NAPS 0.9757 0.9015 0.9956 0.9213 0.9065 0.8224 0.8801 7.13%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.00 3.16 3.26 3.25 3.01 2.71 2.65 -
P/RPS 0.45 0.49 0.55 0.57 0.56 0.54 0.58 -15.60%
P/EPS 10.04 10.32 10.75 11.48 11.70 12.20 13.63 -18.48%
EY 9.96 9.69 9.31 8.71 8.55 8.20 7.34 22.63%
DY 4.65 4.47 4.34 3.66 3.95 3.99 4.08 9.13%
P/NAPS 3.07 3.51 3.27 3.53 3.32 3.30 3.01 1.32%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 18/05/23 17/02/23 17/11/22 18/08/22 12/05/22 16/02/22 -
Price 3.02 3.20 3.34 3.40 3.25 2.75 2.69 -
P/RPS 0.45 0.49 0.56 0.59 0.61 0.54 0.59 -16.56%
P/EPS 10.10 10.45 11.01 12.01 12.63 12.38 13.84 -18.98%
EY 9.90 9.57 9.08 8.33 7.92 8.08 7.23 23.38%
DY 4.62 4.42 4.23 3.50 3.66 3.93 4.01 9.92%
P/NAPS 3.10 3.55 3.35 3.69 3.59 3.34 3.06 0.87%

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