[GASMSIA] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
13-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.62%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,223,269 1,940,458 1,818,922 1,678,270 1,738,527 1,471,087 1,050,003 13.31%
PBT 143,531 92,016 94,445 68,245 61,240 96,487 67,802 13.30%
Tax -48,308 -22,724 -25,216 -10,317 -10,162 -19,546 -16,634 19.43%
NP 95,223 69,292 69,229 57,928 51,078 76,941 51,168 10.90%
-
NP to SH 95,223 69,292 69,229 57,928 51,078 76,980 51,585 10.75%
-
Tax Rate 33.66% 24.70% 26.70% 15.12% 16.59% 20.26% 24.53% -
Total Cost 2,128,046 1,871,166 1,749,693 1,620,342 1,687,449 1,394,146 998,835 13.42%
-
Net Worth 1,278,350 1,130,048 1,080,100 1,042,993 1,024,118 1,050,312 1,020,137 3.83%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 105,801 77,040 69,336 61,632 57,780 51,360 51,360 12.79%
Div Payout % 111.11% 111.18% 100.15% 106.39% 113.12% 66.72% 99.56% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,278,350 1,130,048 1,080,100 1,042,993 1,024,118 1,050,312 1,020,137 3.83%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.28% 3.57% 3.81% 3.45% 2.94% 5.23% 4.87% -
ROE 7.45% 6.13% 6.41% 5.55% 4.99% 7.33% 5.06% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 173.15 151.13 141.66 130.71 135.40 114.57 81.78 13.31%
EPS 7.42 5.40 5.39 4.51 3.98 6.00 4.02 10.74%
DPS 8.24 6.00 5.40 4.80 4.50 4.00 4.00 12.79%
NAPS 0.9956 0.8801 0.8412 0.8123 0.7976 0.818 0.7945 3.83%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 173.15 151.13 141.66 130.71 135.40 114.57 81.78 13.31%
EPS 7.42 5.40 5.39 4.51 3.98 6.00 4.02 10.74%
DPS 8.24 6.00 5.40 4.80 4.50 4.00 4.00 12.79%
NAPS 0.9956 0.8801 0.8412 0.8123 0.7976 0.818 0.7945 3.83%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.26 2.65 2.72 2.75 2.83 2.89 2.47 -
P/RPS 1.88 1.75 1.92 2.10 2.09 2.52 3.02 -7.59%
P/EPS 43.96 49.11 50.45 60.95 71.14 48.20 61.48 -5.43%
EY 2.27 2.04 1.98 1.64 1.41 2.07 1.63 5.67%
DY 2.53 2.26 1.99 1.75 1.59 1.38 1.62 7.70%
P/NAPS 3.27 3.01 3.23 3.39 3.55 3.53 3.11 0.83%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 17/02/23 16/02/22 26/02/21 13/02/20 15/02/19 15/02/18 15/02/17 -
Price 3.34 2.69 2.63 2.82 2.82 2.70 2.76 -
P/RPS 1.93 1.78 1.86 2.16 2.08 2.36 3.38 -8.91%
P/EPS 45.04 49.85 48.78 62.51 70.89 45.04 68.70 -6.79%
EY 2.22 2.01 2.05 1.60 1.41 2.22 1.46 7.23%
DY 2.47 2.23 2.05 1.70 1.60 1.48 1.45 9.27%
P/NAPS 3.35 3.06 3.13 3.47 3.54 3.30 3.47 -0.58%

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