[GASMSIA] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -3.38%
YoY- 2.56%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 8,921,146 7,122,528 5,055,948 6,291,690 6,904,620 5,876,870 4,948,714 10.31%
PBT 516,994 528,802 309,902 253,180 241,480 236,956 192,840 17.85%
Tax -131,180 -131,488 -73,964 -68,206 -61,126 -60,384 -46,990 18.65%
NP 385,814 397,314 235,938 184,974 180,354 176,572 145,850 17.59%
-
NP to SH 385,814 397,314 235,938 184,974 180,354 176,572 146,402 17.51%
-
Tax Rate 25.37% 24.87% 23.87% 26.94% 25.31% 25.48% 24.37% -
Total Cost 8,535,332 6,725,214 4,820,010 6,106,716 6,724,266 5,700,298 4,802,864 10.05%
-
Net Worth 1,252,798 1,163,945 1,059,813 1,014,103 1,000,492 989,322 979,306 4.18%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 146,889 151,512 123,264 109,140 123,264 115,560 102,720 6.13%
Div Payout % 38.07% 38.13% 52.24% 59.00% 68.35% 65.45% 70.16% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,252,798 1,163,945 1,059,813 1,014,103 1,000,492 989,322 979,306 4.18%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.32% 5.58% 4.67% 2.94% 2.61% 3.00% 2.95% -
ROE 30.80% 34.14% 22.26% 18.24% 18.03% 17.85% 14.95% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 694.79 554.71 393.77 490.01 537.74 457.70 385.41 10.31%
EPS 30.04 30.94 18.38 14.40 14.04 13.76 11.40 17.51%
DPS 11.44 11.80 9.60 8.50 9.60 9.00 8.00 6.13%
NAPS 0.9757 0.9065 0.8254 0.7898 0.7792 0.7705 0.7627 4.18%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 694.79 554.71 393.77 490.01 537.74 457.70 385.41 10.31%
EPS 30.04 30.94 18.38 14.40 14.04 13.76 11.40 17.51%
DPS 11.44 11.80 9.60 8.50 9.60 9.00 8.00 6.13%
NAPS 0.9757 0.9065 0.8254 0.7898 0.7792 0.7705 0.7627 4.18%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.00 3.01 2.67 2.80 2.84 2.87 3.00 -
P/RPS 0.43 0.54 0.68 0.57 0.53 0.63 0.78 -9.44%
P/EPS 9.98 9.73 14.53 19.44 20.22 20.87 26.31 -14.91%
EY 10.02 10.28 6.88 5.15 4.95 4.79 3.80 17.52%
DY 3.81 3.92 3.60 3.04 3.38 3.14 2.67 6.10%
P/NAPS 3.07 3.32 3.23 3.55 3.64 3.72 3.93 -4.03%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 18/08/22 17/08/21 13/08/20 19/08/19 08/08/18 10/08/17 -
Price 3.02 3.25 2.64 2.70 2.86 2.93 2.99 -
P/RPS 0.43 0.59 0.67 0.55 0.53 0.64 0.78 -9.44%
P/EPS 10.05 10.50 14.37 18.74 20.36 21.31 26.22 -14.76%
EY 9.95 9.52 6.96 5.34 4.91 4.69 3.81 17.34%
DY 3.79 3.63 3.64 3.15 3.36 3.07 2.68 5.94%
P/NAPS 3.10 3.59 3.20 3.42 3.67 3.80 3.92 -3.83%

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