[GASMSIA] YoY Cumulative 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- 93.23%
YoY- 2.56%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 4,460,573 3,561,264 2,527,974 3,145,845 3,452,310 2,938,435 2,474,357 10.31%
PBT 258,497 264,401 154,951 126,590 120,740 118,478 96,420 17.85%
Tax -65,590 -65,744 -36,982 -34,103 -30,563 -30,192 -23,495 18.65%
NP 192,907 198,657 117,969 92,487 90,177 88,286 72,925 17.59%
-
NP to SH 192,907 198,657 117,969 92,487 90,177 88,286 73,201 17.51%
-
Tax Rate 25.37% 24.87% 23.87% 26.94% 25.31% 25.48% 24.37% -
Total Cost 4,267,666 3,362,607 2,410,005 3,053,358 3,362,133 2,850,149 2,401,432 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 73,444 75,756 61,632 54,570 61,632 57,780 51,360 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 15.40% 17.07% 11.13% 9.12% 9.01% 8.92% 7.47% -
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 347.40 277.36 196.88 245.00 268.87 228.85 192.71 10.31%
EPS 15.02 15.47 9.19 7.20 7.02 6.88 5.70 17.51%
DPS 5.72 5.90 4.80 4.25 4.80 4.50 4.00 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 347.40 277.36 196.88 245.00 268.87 228.85 192.71 10.31%
EPS 15.02 15.47 9.19 7.20 7.02 6.88 5.70 17.51%
DPS 5.72 5.90 4.80 4.25 4.80 4.50 4.00 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 0.86 1.09 1.36 1.14 1.06 1.25 1.56 -9.44%
P/EPS 19.97 19.45 29.06 38.87 40.44 41.74 52.62 -14.90%
EY 5.01 5.14 3.44 2.57 2.47 2.40 1.90 17.52%
DY 1.91 1.96 1.80 1.52 1.69 1.57 1.33 6.21%
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 0.87 1.17 1.34 1.10 1.06 1.28 1.55 -9.17%
P/EPS 20.10 21.01 28.73 37.48 40.72 42.61 52.45 -14.76%
EY 4.97 4.76 3.48 2.67 2.46 2.35 1.91 17.27%
DY 1.89 1.82 1.82 1.57 1.68 1.54 1.34 5.89%
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