[GASMSIA] QoQ Quarter Result on 31-Mar-2020 [#1]

Announcement Date
14-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -17.38%
YoY- 16.26%
Quarter Report
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,818,922 1,722,101 1,539,640 1,606,205 1,678,270 1,755,872 1,736,740 3.11%
PBT 94,445 69,808 59,226 67,364 68,245 53,157 65,761 27.15%
Tax -25,216 -18,902 -14,602 -19,501 -10,317 -11,160 -16,752 31.18%
NP 69,229 50,906 44,624 47,863 57,928 41,997 49,009 25.76%
-
NP to SH 69,229 50,906 44,624 47,863 57,928 46,484 49,009 25.76%
-
Tax Rate 26.70% 27.08% 24.65% 28.95% 15.12% 20.99% 25.47% -
Total Cost 1,749,693 1,671,195 1,495,016 1,558,342 1,620,342 1,713,875 1,687,731 2.42%
-
Net Worth 1,080,100 1,010,251 1,014,103 1,026,814 1,042,993 985,341 1,000,492 5.21%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 69,336 - 54,570 - 61,632 - 61,632 8.13%
Div Payout % 100.15% - 122.29% - 106.39% - 125.76% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,080,100 1,010,251 1,014,103 1,026,814 1,042,993 985,341 1,000,492 5.21%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.81% 2.96% 2.90% 2.98% 3.45% 2.39% 2.82% -
ROE 6.41% 5.04% 4.40% 4.66% 5.55% 4.72% 4.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 141.66 134.12 119.91 125.09 130.71 136.75 135.26 3.11%
EPS 5.39 3.96 3.48 3.73 4.51 3.27 3.82 25.66%
DPS 5.40 0.00 4.25 0.00 4.80 0.00 4.80 8.13%
NAPS 0.8412 0.7868 0.7898 0.7997 0.8123 0.7674 0.7792 5.21%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 141.66 134.12 119.91 125.09 130.71 136.75 135.26 3.11%
EPS 5.39 3.96 3.48 3.73 4.51 3.27 3.82 25.66%
DPS 5.40 0.00 4.25 0.00 4.80 0.00 4.80 8.13%
NAPS 0.8412 0.7868 0.7898 0.7997 0.8123 0.7674 0.7792 5.21%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.72 2.73 2.80 2.60 2.75 2.85 2.84 -
P/RPS 1.92 2.04 2.34 2.08 2.10 2.08 2.10 -5.77%
P/EPS 50.45 68.86 80.57 69.75 60.95 78.72 74.41 -22.73%
EY 1.98 1.45 1.24 1.43 1.64 1.27 1.34 29.57%
DY 1.99 0.00 1.52 0.00 1.75 0.00 1.69 11.45%
P/NAPS 3.23 3.47 3.55 3.25 3.39 3.71 3.64 -7.62%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 12/11/20 13/08/20 14/05/20 13/02/20 14/11/19 19/08/19 -
Price 2.63 2.72 2.70 2.77 2.82 2.82 2.86 -
P/RPS 1.86 2.03 2.25 2.21 2.16 2.06 2.11 -8.02%
P/EPS 48.78 68.61 77.69 74.31 62.51 77.90 74.93 -24.78%
EY 2.05 1.46 1.29 1.35 1.60 1.28 1.33 33.25%
DY 2.05 0.00 1.57 0.00 1.70 0.00 1.68 14.12%
P/NAPS 3.13 3.46 3.42 3.46 3.47 3.67 3.67 -10.02%

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