[GASMSIA] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GASMSIA] GAS MALAYSIA BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 11.11%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
GASMSIA's Result
GASMSIA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,801,518 2,223,269 1,940,458 1,818,922 1,678,270 1,738,527 1,471,087 3.43%
PBT 142,676 143,531 92,016 94,445 68,245 61,240 96,487 6.73%
Tax -38,348 -48,308 -22,724 -25,216 -10,317 -10,162 -19,546 11.88%
NP 104,328 95,223 69,292 69,229 57,928 51,078 76,941 5.20%
-
NP to SH 104,328 95,223 69,292 69,229 57,928 51,078 76,980 5.19%
-
Tax Rate 26.88% 33.66% 24.70% 26.70% 15.12% 16.59% 20.26% -
Total Cost 1,697,190 2,128,046 1,871,166 1,749,693 1,620,342 1,687,449 1,394,146 3.33%
-
Net Worth 1,367,845 1,278,350 1,130,048 1,080,100 1,042,993 1,024,118 1,050,312 4.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 108,112 105,801 77,040 69,336 61,632 57,780 51,360 13.20%
Div Payout % 103.63% 111.11% 111.18% 100.15% 106.39% 113.12% 66.72% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,367,845 1,278,350 1,130,048 1,080,100 1,042,993 1,024,118 1,050,312 4.49%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.79% 4.28% 3.57% 3.81% 3.45% 2.94% 5.23% -
ROE 7.63% 7.45% 6.13% 6.41% 5.55% 4.99% 7.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 140.31 173.15 151.13 141.66 130.71 135.40 114.57 3.43%
EPS 8.13 7.42 5.40 5.39 4.51 3.98 6.00 5.19%
DPS 8.42 8.24 6.00 5.40 4.80 4.50 4.00 13.20%
NAPS 1.0653 0.9956 0.8801 0.8412 0.8123 0.7976 0.818 4.49%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 140.31 173.15 151.13 141.66 130.71 135.40 114.57 3.43%
EPS 8.13 7.42 5.40 5.39 4.51 3.98 6.00 5.19%
DPS 8.42 8.24 6.00 5.40 4.80 4.50 4.00 13.20%
NAPS 1.0653 0.9956 0.8801 0.8412 0.8123 0.7976 0.818 4.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.21 3.26 2.65 2.72 2.75 2.83 2.89 -
P/RPS 2.29 1.88 1.75 1.92 2.10 2.09 2.52 -1.58%
P/EPS 39.51 43.96 49.11 50.45 60.95 71.14 48.20 -3.25%
EY 2.53 2.27 2.04 1.98 1.64 1.41 2.07 3.39%
DY 2.62 2.53 2.26 1.99 1.75 1.59 1.38 11.27%
P/NAPS 3.01 3.27 3.01 3.23 3.39 3.55 3.53 -2.61%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 17/02/23 16/02/22 26/02/21 13/02/20 15/02/19 15/02/18 -
Price 3.38 3.34 2.69 2.63 2.82 2.82 2.70 -
P/RPS 2.41 1.93 1.78 1.86 2.16 2.08 2.36 0.34%
P/EPS 41.60 45.04 49.85 48.78 62.51 70.89 45.04 -1.31%
EY 2.40 2.22 2.01 2.05 1.60 1.41 2.22 1.30%
DY 2.49 2.47 2.23 2.05 1.70 1.60 1.48 9.05%
P/NAPS 3.17 3.35 3.06 3.13 3.47 3.54 3.30 -0.66%

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