[GASMSIA] YoY 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- 0.04%
YoY- 22.5%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,131,565 1,816,830 1,864,831 1,383,168 1,722,101 1,755,872 1,556,281 5.37%
PBT 155,426 112,543 138,788 83,431 69,808 53,157 54,401 19.10%
Tax -39,434 -26,381 -43,125 -21,070 -18,902 -11,160 -13,373 19.72%
NP 115,992 86,162 95,663 62,361 50,906 41,997 41,028 18.89%
-
NP to SH 115,992 86,162 95,663 62,361 50,906 46,484 41,028 18.89%
-
Tax Rate 25.37% 23.44% 31.07% 25.25% 27.08% 20.99% 24.58% -
Total Cost 2,015,573 1,730,668 1,769,168 1,320,807 1,671,195 1,713,875 1,515,253 4.86%
-
Net Worth 1,393,396 1,263,456 1,182,949 1,060,455 1,010,251 985,341 973,015 6.16%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,393,396 1,263,456 1,182,949 1,060,455 1,010,251 985,341 973,015 6.16%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.44% 4.74% 5.13% 4.51% 2.96% 2.39% 2.64% -
ROE 8.32% 6.82% 8.09% 5.88% 5.04% 4.72% 4.22% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 166.01 141.50 145.24 107.72 134.12 136.75 121.21 5.37%
EPS 9.03 6.71 7.45 4.86 3.96 3.27 3.20 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0852 0.984 0.9213 0.8259 0.7868 0.7674 0.7578 6.16%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 166.01 141.50 145.24 107.72 134.12 136.75 121.21 5.37%
EPS 9.03 6.71 7.45 4.86 3.96 3.27 3.20 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0852 0.984 0.9213 0.8259 0.7868 0.7674 0.7578 6.16%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.80 3.04 3.25 2.74 2.73 2.85 2.89 -
P/RPS 2.29 2.15 2.24 2.54 2.04 2.08 2.38 -0.63%
P/EPS 42.06 45.30 43.62 56.42 68.86 78.72 90.44 -11.96%
EY 2.38 2.21 2.29 1.77 1.45 1.27 1.11 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.09 3.53 3.32 3.47 3.71 3.81 -1.40%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 28/11/23 17/11/22 19/11/21 12/11/20 14/11/19 14/11/18 -
Price 3.82 3.14 3.40 2.69 2.72 2.82 2.83 -
P/RPS 2.30 2.22 2.34 2.50 2.03 2.06 2.33 -0.21%
P/EPS 42.29 46.79 45.64 55.39 68.61 77.90 88.57 -11.58%
EY 2.36 2.14 2.19 1.81 1.46 1.28 1.13 13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.19 3.69 3.26 3.46 3.67 3.73 -0.96%

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