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

Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 3.82%
YoY- 17.4%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 7,234,793 7,122,528 7,136,612 5,851,600 5,214,856 5,055,948 4,610,728 34.99%
PBT 537,585 528,802 481,300 330,398 317,842 309,902 288,476 51.37%
Tax -145,158 -131,488 -116,032 -80,776 -77,402 -73,964 -65,956 69.11%
NP 392,426 397,314 365,268 249,622 240,440 235,938 222,520 45.91%
-
NP to SH 392,426 397,314 365,268 249,622 240,440 235,938 222,520 45.91%
-
Tax Rate 27.00% 24.87% 24.11% 24.45% 24.35% 23.87% 22.86% -
Total Cost 6,842,366 6,725,214 6,771,344 5,601,978 4,974,416 4,820,010 4,388,208 34.42%
-
Net Worth 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 997,411 12.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 101,008 151,512 - 138,672 82,176 123,264 - -
Div Payout % 25.74% 38.13% - 55.55% 34.18% 52.24% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,182,949 1,163,945 1,055,961 1,130,048 1,060,455 1,059,813 997,411 12.03%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.42% 5.58% 5.12% 4.27% 4.61% 4.67% 4.83% -
ROE 33.17% 34.14% 34.59% 22.09% 22.67% 22.26% 22.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 563.46 554.71 555.81 455.73 406.14 393.77 359.09 34.99%
EPS 30.56 30.94 28.44 19.44 18.72 18.38 17.32 45.96%
DPS 7.87 11.80 0.00 10.80 6.40 9.60 0.00 -
NAPS 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 0.7768 12.03%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 563.46 554.71 555.81 455.73 406.14 393.77 359.09 34.99%
EPS 30.56 30.94 28.44 19.44 18.72 18.38 17.32 45.96%
DPS 7.87 11.80 0.00 10.80 6.40 9.60 0.00 -
NAPS 0.9213 0.9065 0.8224 0.8801 0.8259 0.8254 0.7768 12.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.25 3.01 2.71 2.65 2.74 2.67 2.68 -
P/RPS 0.58 0.54 0.49 0.58 0.67 0.68 0.75 -15.73%
P/EPS 10.63 9.73 9.53 13.63 14.63 14.53 15.46 -22.08%
EY 9.40 10.28 10.50 7.34 6.83 6.88 6.47 28.24%
DY 2.42 3.92 0.00 4.08 2.34 3.60 0.00 -
P/NAPS 3.53 3.32 3.30 3.01 3.32 3.23 3.45 1.53%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 12/05/22 16/02/22 19/11/21 17/08/21 05/05/21 -
Price 3.40 3.25 2.75 2.69 2.69 2.64 2.71 -
P/RPS 0.60 0.59 0.49 0.59 0.66 0.67 0.75 -13.81%
P/EPS 11.12 10.50 9.67 13.84 14.37 14.37 15.64 -20.32%
EY 8.99 9.52 10.34 7.23 6.96 6.96 6.39 25.53%
DY 2.31 3.63 0.00 4.01 2.38 3.64 0.00 -
P/NAPS 3.69 3.59 3.34 3.06 3.26 3.20 3.49 3.78%

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