[GASMSIA] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 37.39%
YoY- -1.58%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 3,857,374 1,872,612 8,078,921 6,277,403 4,460,573 2,439,815 7,649,364 -36.67%
PBT 286,683 136,586 513,717 371,040 258,497 126,628 546,720 -34.99%
Tax -73,999 -33,952 -130,318 -91,971 -65,590 -31,532 -157,177 -39.50%
NP 212,684 102,634 383,399 279,069 192,907 95,096 389,543 -33.22%
-
NP to SH 212,684 102,634 383,399 279,069 192,907 95,096 389,543 -33.22%
-
Tax Rate 25.81% 24.86% 25.37% 24.79% 25.37% 24.90% 28.75% -
Total Cost 3,644,690 1,769,978 7,695,522 5,998,334 4,267,666 2,344,719 7,259,821 -36.85%
-
Net Worth 1,360,141 1,250,615 1,367,845 1,263,456 1,252,798 1,157,525 1,278,350 4.22%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 81,020 - 181,557 73,444 73,444 - 181,557 -41.63%
Div Payout % 38.09% - 47.35% 26.32% 38.07% - 46.61% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,360,141 1,250,615 1,367,845 1,263,456 1,252,798 1,157,525 1,278,350 4.22%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.51% 5.48% 4.75% 4.45% 4.32% 3.90% 5.09% -
ROE 15.64% 8.21% 28.03% 22.09% 15.40% 8.22% 30.47% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 300.42 145.84 629.20 488.89 347.40 190.02 595.74 -36.67%
EPS 16.56 7.99 29.86 21.73 15.02 7.41 30.34 -33.23%
DPS 6.31 0.00 14.14 5.72 5.72 0.00 14.14 -41.63%
NAPS 1.0593 0.974 1.0653 0.984 0.9757 0.9015 0.9956 4.22%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 300.42 145.84 629.20 488.89 347.40 190.02 595.74 -36.67%
EPS 16.56 7.99 29.86 21.73 15.02 7.41 30.34 -33.23%
DPS 6.31 0.00 14.14 5.72 5.72 0.00 14.14 -41.63%
NAPS 1.0593 0.974 1.0653 0.984 0.9757 0.9015 0.9956 4.22%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.60 3.47 3.21 3.04 3.00 3.16 3.26 -
P/RPS 1.20 2.38 0.51 0.62 0.86 1.66 0.55 68.30%
P/EPS 21.73 43.41 10.75 13.99 19.97 42.67 10.75 59.93%
EY 4.60 2.30 9.30 7.15 5.01 2.34 9.31 -37.52%
DY 1.75 0.00 4.40 1.88 1.91 0.00 4.34 -45.45%
P/NAPS 3.40 3.56 3.01 3.09 3.07 3.51 3.27 2.63%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 24/05/24 20/02/24 28/11/23 21/08/23 18/05/23 17/02/23 -
Price 3.61 3.58 3.38 3.14 3.02 3.20 3.34 -
P/RPS 1.20 2.45 0.54 0.64 0.87 1.68 0.56 66.28%
P/EPS 21.79 44.79 11.32 14.45 20.10 43.21 11.01 57.69%
EY 4.59 2.23 8.83 6.92 4.97 2.31 9.08 -36.56%
DY 1.75 0.00 4.18 1.82 1.89 0.00 4.23 -44.50%
P/NAPS 3.41 3.68 3.17 3.19 3.10 3.55 3.35 1.19%

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