[GASMSIA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.92%
YoY- 3.64%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,773,462 2,657,282 2,517,118 2,322,280 2,317,219 2,283,976 2,258,560 14.62%
PBT 213,121 251,742 238,858 224,476 220,877 226,845 222,010 -2.68%
Tax -45,493 -59,357 -57,832 -58,048 -49,441 -51,810 -51,796 -8.26%
NP 167,628 192,385 181,026 166,428 171,436 175,034 170,214 -1.01%
-
NP to SH 167,632 192,385 181,026 166,428 171,436 175,034 170,214 -1.01%
-
Tax Rate 21.35% 23.58% 24.21% 25.86% 22.38% 22.84% 23.33% -
Total Cost 2,605,834 2,464,897 2,336,092 2,155,852 2,145,783 2,108,941 2,088,346 15.85%
-
Net Worth 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 994,843 1.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 115,560 85,599 128,400 - 171,542 102,720 154,080 -17.40%
Div Payout % 68.94% 44.49% 70.93% - 100.06% 58.69% 90.52% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 994,843 1.20%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.04% 7.24% 7.19% 7.17% 7.40% 7.66% 7.54% -
ROE 16.55% 19.44% 18.10% 16.52% 17.07% 18.16% 17.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 216.00 206.95 196.04 180.86 180.47 177.88 175.90 14.62%
EPS 13.06 14.99 14.10 12.96 13.35 13.63 13.26 -1.00%
DPS 9.00 6.67 10.00 0.00 13.36 8.00 12.00 -17.40%
NAPS 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 0.7748 1.20%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 216.00 206.95 196.04 180.86 180.47 177.88 175.90 14.62%
EPS 13.06 14.99 14.10 12.96 13.35 13.63 13.26 -1.00%
DPS 9.00 6.67 10.00 0.00 13.36 8.00 12.00 -17.40%
NAPS 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 0.7748 1.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.22 3.50 3.64 3.72 3.87 3.53 3.25 -
P/RPS 1.49 1.69 1.86 2.06 2.14 1.98 1.85 -13.40%
P/EPS 24.66 23.36 25.82 28.70 28.99 25.89 24.52 0.37%
EY 4.05 4.28 3.87 3.48 3.45 3.86 4.08 -0.48%
DY 2.80 1.90 2.75 0.00 3.45 2.27 3.69 -16.76%
P/NAPS 4.08 4.54 4.67 4.74 4.95 4.70 4.19 -1.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 12/11/14 20/08/14 15/05/14 13/02/14 28/11/13 01/08/13 -
Price 3.14 3.50 3.43 3.60 3.62 3.89 3.36 -
P/RPS 1.45 1.69 1.75 1.99 2.01 2.19 1.91 -16.73%
P/EPS 24.05 23.36 24.33 27.77 27.11 28.54 25.35 -3.43%
EY 4.16 4.28 4.11 3.60 3.69 3.50 3.95 3.50%
DY 2.87 1.90 2.92 0.00 3.69 2.06 3.57 -13.50%
P/NAPS 3.98 4.54 4.40 4.59 4.63 5.18 4.34 -5.59%

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