[GASMSIA] QoQ TTM Result on 31-Dec-2022 [#4]

Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 7.13%
YoY- 56.05%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 8,500,672 8,548,673 8,305,026 7,649,364 7,366,553 6,884,890 6,483,071 19.77%
PBT 514,571 540,816 553,023 546,720 495,205 439,848 378,604 22.67%
Tax -140,279 -157,023 -159,701 -157,177 -131,593 -109,538 -93,295 31.21%
NP 374,292 383,793 393,322 389,543 363,612 330,310 285,309 19.81%
-
NP to SH 374,292 383,793 393,322 389,543 363,612 330,310 285,309 19.81%
-
Tax Rate 27.26% 29.03% 28.88% 28.75% 26.57% 24.90% 24.64% -
Total Cost 8,126,380 8,164,880 7,911,704 7,259,821 7,002,941 6,554,580 6,197,762 19.77%
-
Net Worth 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 12.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 179,246 179,246 181,557 181,557 152,796 152,796 138,672 18.64%
Div Payout % 47.89% 46.70% 46.16% 46.61% 42.02% 46.26% 48.60% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,263,456 1,252,798 1,157,525 1,278,350 1,182,949 1,163,945 1,055,961 12.69%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.40% 4.49% 4.74% 5.09% 4.94% 4.80% 4.40% -
ROE 29.62% 30.63% 33.98% 30.47% 30.74% 28.38% 27.02% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 662.05 665.78 646.81 595.74 573.72 536.21 504.91 19.77%
EPS 29.15 29.89 30.63 30.34 28.32 25.73 22.22 19.81%
DPS 13.96 13.96 14.14 14.14 11.90 11.90 10.80 18.64%
NAPS 0.984 0.9757 0.9015 0.9956 0.9213 0.9065 0.8224 12.69%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 662.05 665.78 646.81 595.74 573.72 536.21 504.91 19.77%
EPS 29.15 29.89 30.63 30.34 28.32 25.73 22.22 19.81%
DPS 13.96 13.96 14.14 14.14 11.90 11.90 10.80 18.64%
NAPS 0.984 0.9757 0.9015 0.9956 0.9213 0.9065 0.8224 12.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.04 3.00 3.16 3.26 3.25 3.01 2.71 -
P/RPS 0.46 0.45 0.49 0.55 0.57 0.56 0.54 -10.12%
P/EPS 10.43 10.04 10.32 10.75 11.48 11.70 12.20 -9.91%
EY 9.59 9.96 9.69 9.31 8.71 8.55 8.20 10.99%
DY 4.59 4.65 4.47 4.34 3.66 3.95 3.99 9.77%
P/NAPS 3.09 3.07 3.51 3.27 3.53 3.32 3.30 -4.28%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 21/08/23 18/05/23 17/02/23 17/11/22 18/08/22 12/05/22 -
Price 3.14 3.02 3.20 3.34 3.40 3.25 2.75 -
P/RPS 0.47 0.45 0.49 0.56 0.59 0.61 0.54 -8.83%
P/EPS 10.77 10.10 10.45 11.01 12.01 12.63 12.38 -8.86%
EY 9.28 9.90 9.57 9.08 8.33 7.92 8.08 9.66%
DY 4.45 4.62 4.42 4.23 3.50 3.66 3.93 8.62%
P/NAPS 3.19 3.10 3.55 3.35 3.69 3.59 3.34 -3.01%

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