[GASMSIA] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 2.86%
YoY- -8.88%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,984,762 2,020,758 1,777,111 1,375,292 1,539,640 1,736,740 1,503,186 4.73%
PBT 150,097 131,869 144,076 82,832 59,226 65,761 63,700 15.34%
Tax -40,047 -34,058 -36,736 -20,493 -14,602 -16,752 -15,626 16.96%
NP 110,050 97,811 107,340 62,339 44,624 49,009 48,074 14.78%
-
NP to SH 110,050 97,811 107,340 62,339 44,624 49,009 48,074 14.78%
-
Tax Rate 26.68% 25.83% 25.50% 24.74% 24.65% 25.47% 24.53% -
Total Cost 1,874,712 1,922,947 1,669,771 1,312,953 1,495,016 1,687,731 1,455,112 4.30%
-
Net Worth 1,360,141 1,252,798 1,163,945 1,059,813 1,014,103 1,000,492 989,322 5.44%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 81,020 73,444 75,756 61,632 54,570 61,632 57,780 5.79%
Div Payout % 73.62% 75.09% 70.58% 98.87% 122.29% 125.76% 120.19% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,360,141 1,252,798 1,163,945 1,059,813 1,014,103 1,000,492 989,322 5.44%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.54% 4.84% 6.04% 4.53% 2.90% 2.82% 3.20% -
ROE 8.09% 7.81% 9.22% 5.88% 4.40% 4.90% 4.86% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 154.58 157.38 138.40 107.11 119.91 135.26 117.07 4.73%
EPS 8.57 7.62 8.36 4.86 3.48 3.82 3.74 14.80%
DPS 6.31 5.72 5.90 4.80 4.25 4.80 4.50 5.79%
NAPS 1.0593 0.9757 0.9065 0.8254 0.7898 0.7792 0.7705 5.44%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 154.58 157.38 138.40 107.11 119.91 135.26 117.07 4.73%
EPS 8.57 7.62 8.36 4.86 3.48 3.82 3.74 14.80%
DPS 6.31 5.72 5.90 4.80 4.25 4.80 4.50 5.79%
NAPS 1.0593 0.9757 0.9065 0.8254 0.7898 0.7792 0.7705 5.44%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.60 3.00 3.01 2.67 2.80 2.84 2.87 -
P/RPS 2.33 1.91 2.17 2.49 2.34 2.10 2.45 -0.83%
P/EPS 42.00 39.38 36.01 54.99 80.57 74.41 76.65 -9.53%
EY 2.38 2.54 2.78 1.82 1.24 1.34 1.30 10.59%
DY 1.75 1.91 1.96 1.80 1.52 1.69 1.57 1.82%
P/NAPS 3.40 3.07 3.32 3.23 3.55 3.64 3.72 -1.48%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 21/08/23 18/08/22 17/08/21 13/08/20 19/08/19 08/08/18 -
Price 3.61 3.02 3.25 2.64 2.70 2.86 2.93 -
P/RPS 2.34 1.92 2.35 2.46 2.25 2.11 2.50 -1.09%
P/EPS 42.12 39.64 38.88 54.38 77.69 74.93 78.26 -9.80%
EY 2.37 2.52 2.57 1.84 1.29 1.33 1.28 10.80%
DY 1.75 1.89 1.82 1.82 1.57 1.68 1.54 2.15%
P/NAPS 3.41 3.10 3.59 3.20 3.42 3.67 3.80 -1.78%

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