[GASMSIA] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -7.83%
YoY- -10.64%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,619,168 3,232,590 3,071,497 2,954,475 2,773,462 2,597,199 2,446,498 29.73%
PBT 143,560 150,266 175,098 194,839 213,121 239,550 229,301 -26.75%
Tax -37,505 -31,114 -35,858 -40,346 -45,493 -55,101 -52,459 -19.99%
NP 106,055 119,152 139,240 154,493 167,628 184,449 176,842 -28.81%
-
NP to SH 106,162 119,230 139,284 154,511 167,628 184,449 176,842 -28.77%
-
Tax Rate 26.12% 20.71% 20.48% 20.71% 21.35% 23.00% 22.88% -
Total Cost 3,513,113 3,113,438 2,932,257 2,799,982 2,605,834 2,412,750 2,269,656 33.70%
-
Net Worth 970,703 962,750 972,706 989,578 1,012,947 989,707 1,000,107 -1.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 106,237 96,351 96,351 115,560 115,560 158,702 158,702 -23.42%
Div Payout % 100.07% 80.81% 69.18% 74.79% 68.94% 86.04% 89.74% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 970,703 962,750 972,706 989,578 1,012,947 989,707 1,000,107 -1.96%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.93% 3.69% 4.53% 5.23% 6.04% 7.10% 7.23% -
ROE 10.94% 12.38% 14.32% 15.61% 16.55% 18.64% 17.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 281.87 251.15 238.94 230.22 216.00 202.27 190.54 29.73%
EPS 8.27 9.26 10.84 12.04 13.06 14.37 13.77 -28.75%
DPS 8.27 7.50 7.50 9.00 9.00 12.36 12.36 -23.44%
NAPS 0.756 0.748 0.7567 0.7711 0.7889 0.7708 0.7789 -1.96%
Adjusted Per Share Value based on latest NOSH - 1,284,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 281.87 251.76 239.21 230.10 216.00 202.27 190.54 29.73%
EPS 8.27 9.29 10.85 12.03 13.06 14.37 13.77 -28.75%
DPS 8.27 7.50 7.50 9.00 9.00 12.36 12.36 -23.44%
NAPS 0.756 0.7498 0.7576 0.7707 0.7889 0.7708 0.7789 -1.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.40 2.48 2.51 2.59 3.22 3.50 3.64 -
P/RPS 0.85 0.99 1.05 1.13 1.49 1.73 1.91 -41.62%
P/EPS 29.03 26.77 23.16 21.51 24.66 24.36 26.43 6.43%
EY 3.45 3.74 4.32 4.65 4.05 4.10 3.78 -5.89%
DY 3.45 3.02 2.99 3.47 2.80 3.53 3.40 0.97%
P/NAPS 3.17 3.32 3.32 3.36 4.08 4.54 4.67 -22.70%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 13/08/15 07/05/15 12/02/15 12/11/14 20/08/14 -
Price 2.47 2.26 2.12 2.62 3.14 3.50 3.43 -
P/RPS 0.88 0.90 0.89 1.14 1.45 1.73 1.80 -37.85%
P/EPS 29.87 24.40 19.57 21.76 24.05 24.36 24.90 12.86%
EY 3.35 4.10 5.11 4.60 4.16 4.10 4.02 -11.41%
DY 3.35 3.32 3.54 3.44 2.87 3.53 3.60 -4.67%
P/NAPS 3.27 3.02 2.80 3.40 3.98 4.54 4.40 -17.90%

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