[GASMSIA] YoY Cumulative 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- 52.86%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 6,277,403 5,426,095 3,911,142 4,867,946 5,208,183 4,494,716 3,877,734 8.35%
PBT 371,040 403,189 238,382 196,398 173,900 172,879 151,694 16.06%
Tax -91,971 -108,869 -58,052 -53,005 -41,723 -43,565 -34,484 17.75%
NP 279,069 294,320 180,330 143,393 132,177 129,314 117,210 15.54%
-
NP to SH 279,069 294,320 180,330 143,393 138,803 129,314 117,658 15.47%
-
Tax Rate 24.79% 27.00% 24.35% 26.99% 23.99% 25.20% 22.73% -
Total Cost 5,998,334 5,131,775 3,730,812 4,724,553 5,076,006 4,365,402 3,760,524 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 73,444 75,756 61,632 54,570 61,632 57,780 51,360 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 22.09% 24.88% 17.00% 14.19% 14.09% 13.29% 12.10% -
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 488.89 422.59 304.61 379.12 405.62 350.06 302.00 8.35%
EPS 21.73 22.92 14.04 11.17 10.29 10.07 9.16 15.47%
DPS 5.72 5.90 4.80 4.25 4.80 4.50 4.00 6.13%
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 488.89 422.59 304.61 379.12 405.62 350.06 302.00 8.35%
EPS 21.73 22.92 14.04 11.17 10.29 10.07 9.16 15.47%
DPS 5.72 5.90 4.80 4.25 4.80 4.50 4.00 6.13%
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 0.62 0.77 0.90 0.72 0.70 0.83 0.95 -6.86%
P/EPS 13.99 14.18 19.51 24.45 26.36 28.70 31.21 -12.51%
EY 7.15 7.05 5.13 4.09 3.79 3.48 3.20 14.33%
DY 1.88 1.82 1.75 1.56 1.68 1.56 1.40 5.03%
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 0.64 0.80 0.88 0.72 0.70 0.81 0.91 -5.69%
P/EPS 14.45 14.83 19.15 24.36 26.09 28.10 30.12 -11.51%
EY 6.92 6.74 5.22 4.11 3.83 3.56 3.32 13.01%
DY 1.82 1.74 1.78 1.56 1.70 1.59 1.45 3.85%
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