[GASMSIA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.78%
YoY- 20.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 5,055,948 6,291,690 6,904,620 5,876,870 4,948,714 3,870,096 3,113,188 8.40%
PBT 309,902 253,180 241,480 236,956 192,840 178,894 162,812 11.31%
Tax -73,964 -68,206 -61,126 -60,384 -46,990 -38,566 -38,562 11.45%
NP 235,938 184,974 180,354 176,572 145,850 140,328 124,250 11.26%
-
NP to SH 235,938 184,974 180,354 176,572 146,402 140,706 124,338 11.25%
-
Tax Rate 23.87% 26.94% 25.31% 25.48% 24.37% 21.56% 23.68% -
Total Cost 4,820,010 6,106,716 6,724,266 5,700,298 4,802,864 3,729,768 2,988,938 8.28%
-
Net Worth 1,059,813 1,014,103 1,000,492 989,322 979,306 974,170 971,602 1.45%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 123,264 109,140 123,264 115,560 102,720 102,720 89,880 5.40%
Div Payout % 52.24% 59.00% 68.35% 65.45% 70.16% 73.00% 72.29% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,059,813 1,014,103 1,000,492 989,322 979,306 974,170 971,602 1.45%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.67% 2.94% 2.61% 3.00% 2.95% 3.63% 3.99% -
ROE 22.26% 18.24% 18.03% 17.85% 14.95% 14.44% 12.80% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 393.77 490.01 537.74 457.70 385.41 301.41 242.46 8.40%
EPS 18.38 14.40 14.04 13.76 11.40 10.96 9.68 11.26%
DPS 9.60 8.50 9.60 9.00 8.00 8.00 7.00 5.40%
NAPS 0.8254 0.7898 0.7792 0.7705 0.7627 0.7587 0.7567 1.45%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 393.77 490.01 537.74 457.70 385.41 301.41 242.46 8.40%
EPS 18.38 14.40 14.04 13.76 11.40 10.96 9.68 11.26%
DPS 9.60 8.50 9.60 9.00 8.00 8.00 7.00 5.40%
NAPS 0.8254 0.7898 0.7792 0.7705 0.7627 0.7587 0.7567 1.45%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.67 2.80 2.84 2.87 3.00 2.38 2.51 -
P/RPS 0.68 0.57 0.53 0.63 0.78 0.79 1.04 -6.83%
P/EPS 14.53 19.44 20.22 20.87 26.31 21.72 25.92 -9.18%
EY 6.88 5.15 4.95 4.79 3.80 4.60 3.86 10.10%
DY 3.60 3.04 3.38 3.14 2.67 3.36 2.79 4.33%
P/NAPS 3.23 3.55 3.64 3.72 3.93 3.14 3.32 -0.45%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 17/08/21 13/08/20 19/08/19 08/08/18 10/08/17 11/08/16 13/08/15 -
Price 2.64 2.70 2.86 2.93 2.99 2.41 2.12 -
P/RPS 0.67 0.55 0.53 0.64 0.78 0.80 0.87 -4.25%
P/EPS 14.37 18.74 20.36 21.31 26.22 21.99 21.89 -6.76%
EY 6.96 5.34 4.91 4.69 3.81 4.55 4.57 7.25%
DY 3.64 3.15 3.36 3.07 2.68 3.32 3.30 1.64%
P/NAPS 3.20 3.42 3.67 3.80 3.92 3.18 2.80 2.24%

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