[GASMSIA] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.91%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 8,369,870 7,234,793 5,214,856 6,490,594 6,944,244 5,992,954 5,170,312 8.35%
PBT 494,720 537,585 317,842 261,864 231,866 230,505 202,258 16.06%
Tax -122,628 -145,158 -77,402 -70,673 -55,630 -58,086 -45,978 17.75%
NP 372,092 392,426 240,440 191,190 176,236 172,418 156,280 15.54%
-
NP to SH 372,092 392,426 240,440 191,190 185,070 172,418 156,877 15.47%
-
Tax Rate 24.79% 27.00% 24.35% 26.99% 23.99% 25.20% 22.73% -
Total Cost 7,997,778 6,842,366 4,974,416 6,299,404 6,768,008 5,820,536 5,014,032 8.08%
-
Net Worth 1,263,456 1,182,949 1,060,455 1,010,251 985,341 973,015 972,501 4.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 97,926 101,008 82,176 72,759 82,176 77,040 68,480 6.13%
Div Payout % 26.32% 25.74% 34.18% 38.06% 44.40% 44.68% 43.65% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,263,456 1,182,949 1,060,455 1,010,251 985,341 973,015 972,501 4.45%
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 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.45% 5.42% 4.61% 2.95% 2.54% 2.88% 3.02% -
ROE 29.45% 33.17% 22.67% 18.93% 18.78% 17.72% 16.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 651.86 563.46 406.14 505.50 540.83 466.74 402.67 8.35%
EPS 28.97 30.56 18.72 14.89 13.72 13.43 12.21 15.48%
DPS 7.63 7.87 6.40 5.67 6.40 6.00 5.33 6.15%
NAPS 0.984 0.9213 0.8259 0.7868 0.7674 0.7578 0.7574 4.45%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 651.86 563.46 406.14 505.50 540.83 466.74 402.67 8.35%
EPS 28.97 30.56 18.72 14.89 13.72 13.43 12.21 15.48%
DPS 7.63 7.87 6.40 5.67 6.40 6.00 5.33 6.15%
NAPS 0.984 0.9213 0.8259 0.7868 0.7674 0.7578 0.7574 4.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.04 3.25 2.74 2.73 2.85 2.89 2.86 -
P/RPS 0.47 0.58 0.67 0.54 0.53 0.62 0.71 -6.64%
P/EPS 10.49 10.63 14.63 18.33 19.77 21.52 23.41 -12.51%
EY 9.53 9.40 6.83 5.45 5.06 4.65 4.27 14.31%
DY 2.51 2.42 2.34 2.08 2.25 2.08 1.86 5.11%
P/NAPS 3.09 3.53 3.32 3.47 3.71 3.81 3.78 -3.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 17/11/22 19/11/21 12/11/20 14/11/19 14/11/18 09/11/17 -
Price 3.14 3.40 2.69 2.72 2.82 2.83 2.76 -
P/RPS 0.48 0.60 0.66 0.54 0.52 0.61 0.69 -5.86%
P/EPS 10.84 11.12 14.37 18.27 19.56 21.07 22.59 -11.51%
EY 9.23 8.99 6.96 5.47 5.11 4.74 4.43 13.00%
DY 2.43 2.31 2.38 2.08 2.27 2.12 1.93 3.91%
P/NAPS 3.19 3.69 3.26 3.46 3.67 3.73 3.64 -2.17%

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