[GASMSIA] YoY Quarter Result on 31-Mar-2022 [#1]

Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 31.79%
YoY- 64.15%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,784,153 1,152,682 1,606,205 1,715,570 1,435,249 1,185,710 961,260 10.85%
PBT 120,325 72,119 67,364 54,980 54,778 43,855 39,673 20.30%
Tax -29,008 -16,489 -19,501 -13,811 -14,566 -11,525 -8,342 23.07%
NP 91,317 55,630 47,863 41,169 40,212 32,330 31,331 19.50%
-
NP to SH 91,317 55,630 47,863 41,169 40,212 32,427 31,379 19.47%
-
Tax Rate 24.11% 22.86% 28.95% 25.12% 26.59% 26.28% 21.03% -
Total Cost 1,692,836 1,097,052 1,558,342 1,674,401 1,395,037 1,153,380 929,929 10.49%
-
Net Worth 1,055,961 997,411 1,026,814 1,006,912 1,006,142 0 996,897 0.96%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,055,961 997,411 1,026,814 1,006,912 1,006,142 0 996,897 0.96%
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
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 5.12% 4.83% 2.98% 2.40% 2.80% 2.73% 3.26% -
ROE 8.65% 5.58% 4.66% 4.09% 4.00% 0.00% 3.15% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 138.95 89.77 125.09 133.61 111.78 92.35 74.86 10.85%
EPS 7.11 4.33 3.73 3.20 3.13 2.53 2.44 19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7768 0.7997 0.7842 0.7836 0.00 0.7764 0.96%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 138.95 89.77 125.09 133.61 111.78 92.35 74.86 10.85%
EPS 7.11 4.33 3.73 3.20 3.13 2.53 2.44 19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7768 0.7997 0.7842 0.7836 0.00 0.7764 0.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.71 2.68 2.60 2.85 2.82 3.00 2.39 -
P/RPS 1.95 2.99 2.08 2.13 2.52 3.25 3.19 -7.87%
P/EPS 38.11 61.86 69.75 88.89 90.04 118.79 97.80 -14.52%
EY 2.62 1.62 1.43 1.13 1.11 0.84 1.02 17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.45 3.25 3.63 3.60 0.00 3.08 1.15%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 12/05/22 05/05/21 14/05/20 15/05/19 28/05/18 09/05/17 11/05/16 -
Price 2.75 2.71 2.77 2.89 2.76 3.10 2.30 -
P/RPS 1.98 3.02 2.21 2.16 2.47 3.36 3.07 -7.04%
P/EPS 38.67 62.55 74.31 90.13 88.13 122.75 94.11 -13.77%
EY 2.59 1.60 1.35 1.11 1.13 0.81 1.06 16.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 3.49 3.46 3.69 3.52 0.00 2.96 2.03%

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