[GASMSIA] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.64%
YoY- 21.89%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 6,747,118 6,513,564 6,233,243 5,965,803 5,812,899 5,597,046 5,348,821 16.79%
PBT 236,382 234,321 234,119 269,366 270,239 257,790 248,181 -3.20%
Tax -54,098 -52,972 -53,727 -63,111 -60,727 -57,071 -54,030 0.08%
NP 182,284 181,349 180,392 206,255 209,512 200,719 194,151 -4.12%
-
NP to SH 182,284 181,349 180,392 206,294 209,723 201,109 194,638 -4.28%
-
Tax Rate 22.89% 22.61% 22.95% 23.43% 22.47% 22.14% 21.77% -
Total Cost 6,564,834 6,332,215 6,052,851 5,759,548 5,603,387 5,396,327 5,154,670 17.54%
-
Net Worth 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 -3.19%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 119,412 115,560 115,560 109,140 109,140 102,720 102,720 10.58%
Div Payout % 65.51% 63.72% 64.06% 52.91% 52.04% 51.08% 52.77% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,000,492 1,006,912 1,024,118 973,015 989,322 1,006,142 1,050,312 -3.19%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.70% 2.78% 2.89% 3.46% 3.60% 3.59% 3.63% -
ROE 18.22% 18.01% 17.61% 21.20% 21.20% 19.99% 18.53% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 525.48 507.29 485.46 464.63 452.72 435.91 416.57 16.79%
EPS 14.20 14.12 14.05 16.07 16.33 15.66 15.16 -4.27%
DPS 9.30 9.00 9.00 8.50 8.50 8.00 8.00 10.58%
NAPS 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 -3.19%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 525.48 507.29 485.46 464.63 452.72 435.91 416.57 16.79%
EPS 14.20 14.12 14.05 16.07 16.33 15.66 15.16 -4.27%
DPS 9.30 9.00 9.00 8.50 8.50 8.00 8.00 10.58%
NAPS 0.7792 0.7842 0.7976 0.7578 0.7705 0.7836 0.818 -3.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.84 2.85 2.83 2.89 2.87 2.82 2.89 -
P/RPS 0.54 0.56 0.58 0.62 0.63 0.65 0.69 -15.11%
P/EPS 20.00 20.18 20.14 17.99 17.57 18.00 19.06 3.27%
EY 5.00 4.96 4.96 5.56 5.69 5.55 5.25 -3.20%
DY 3.27 3.16 3.18 2.94 2.96 2.84 2.77 11.73%
P/NAPS 3.64 3.63 3.55 3.81 3.72 3.60 3.53 2.07%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 15/05/19 15/02/19 14/11/18 08/08/18 28/05/18 15/02/18 -
Price 2.86 2.89 2.80 2.83 2.93 2.76 2.70 -
P/RPS 0.54 0.57 0.58 0.61 0.65 0.63 0.65 -11.65%
P/EPS 20.15 20.46 19.93 17.61 17.94 17.62 17.81 8.60%
EY 4.96 4.89 5.02 5.68 5.57 5.67 5.61 -7.90%
DY 3.25 3.11 3.21 3.00 2.90 2.90 2.96 6.44%
P/NAPS 3.67 3.69 3.51 3.73 3.80 3.52 3.30 7.36%

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