[GASMSIA] QoQ TTM Result on 30-Jun-2014 [#2]

Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.28%
YoY- 2.48%
Quarter Report
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,954,475 2,773,462 2,597,199 2,446,498 2,362,346 2,317,219 2,264,933 19.40%
PBT 194,839 213,121 239,550 229,301 225,475 220,877 229,661 -10.39%
Tax -40,346 -45,493 -55,101 -52,459 -52,576 -49,441 -52,906 -16.54%
NP 154,493 167,628 184,449 176,842 172,899 171,436 176,755 -8.59%
-
NP to SH 154,511 167,628 184,449 176,842 172,899 171,436 176,755 -8.58%
-
Tax Rate 20.71% 21.35% 23.00% 22.88% 23.32% 22.38% 23.04% -
Total Cost 2,799,982 2,605,834 2,412,750 2,269,656 2,189,447 2,145,783 2,088,178 21.61%
-
Net Worth 989,578 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 1.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 115,560 115,560 158,702 158,702 171,542 171,542 175,779 -24.41%
Div Payout % 74.79% 68.94% 86.04% 89.74% 99.22% 100.06% 99.45% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 989,578 1,012,947 989,707 1,000,107 1,007,169 1,004,088 963,898 1.76%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.23% 6.04% 7.10% 7.23% 7.32% 7.40% 7.80% -
ROE 15.61% 16.55% 18.64% 17.68% 17.17% 17.07% 18.34% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 230.22 216.00 202.27 190.54 183.98 180.47 176.40 19.44%
EPS 12.04 13.06 14.37 13.77 13.47 13.35 13.77 -8.56%
DPS 9.00 9.00 12.36 12.36 13.36 13.36 13.69 -24.41%
NAPS 0.7711 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 1.80%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 230.10 216.00 202.27 190.54 183.98 180.47 176.40 19.40%
EPS 12.03 13.06 14.37 13.77 13.47 13.35 13.77 -8.61%
DPS 9.00 9.00 12.36 12.36 13.36 13.36 13.69 -24.41%
NAPS 0.7707 0.7889 0.7708 0.7789 0.7844 0.782 0.7507 1.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.59 3.22 3.50 3.64 3.72 3.87 3.53 -
P/RPS 1.13 1.49 1.73 1.91 2.02 2.14 2.00 -31.67%
P/EPS 21.51 24.66 24.36 26.43 27.63 28.99 25.64 -11.05%
EY 4.65 4.05 4.10 3.78 3.62 3.45 3.90 12.45%
DY 3.47 2.80 3.53 3.40 3.59 3.45 3.88 -7.18%
P/NAPS 3.36 4.08 4.54 4.67 4.74 4.95 4.70 -20.06%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 12/02/15 12/11/14 20/08/14 15/05/14 13/02/14 28/11/13 -
Price 2.62 3.14 3.50 3.43 3.60 3.62 3.89 -
P/RPS 1.14 1.45 1.73 1.80 1.96 2.01 2.21 -35.70%
P/EPS 21.76 24.05 24.36 24.90 26.73 27.11 28.26 -16.00%
EY 4.60 4.16 4.10 4.02 3.74 3.69 3.54 19.09%
DY 3.44 2.87 3.53 3.60 3.71 3.69 3.52 -1.52%
P/NAPS 3.40 3.98 4.54 4.40 4.59 4.63 5.18 -24.49%

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