[GASMSIA] YoY TTM 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- -2.18%
YoY- 8.02%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 8,548,673 6,884,890 6,068,997 6,579,987 6,747,118 5,812,899 4,592,064 10.90%
PBT 540,816 439,848 319,204 247,992 236,382 270,239 219,818 16.18%
Tax -157,023 -109,538 -81,100 -55,580 -54,098 -60,727 -52,638 19.97%
NP 383,793 330,310 238,104 192,412 182,284 209,512 167,180 14.84%
-
NP to SH 383,793 330,310 238,104 196,899 182,284 209,723 167,984 14.75%
-
Tax Rate 29.03% 24.90% 25.41% 22.41% 22.89% 22.47% 23.95% -
Total Cost 8,164,880 6,554,580 5,830,893 6,387,575 6,564,834 5,603,387 4,424,884 10.74%
-
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 179,246 152,796 130,968 116,202 119,412 109,140 102,720 9.71%
Div Payout % 46.70% 46.26% 55.00% 59.02% 65.51% 52.04% 61.15% -
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 4.49% 4.80% 3.92% 2.92% 2.70% 3.60% 3.64% -
ROE 30.63% 28.38% 22.47% 19.42% 18.22% 21.20% 17.15% -
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 665.78 536.21 472.66 512.46 525.48 452.72 357.64 10.90%
EPS 29.89 25.73 18.54 15.33 14.20 16.33 13.08 14.76%
DPS 13.96 11.90 10.20 9.05 9.30 8.50 8.00 9.71%
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 665.78 536.21 472.66 512.46 525.48 452.72 357.64 10.90%
EPS 29.89 25.73 18.54 15.33 14.20 16.33 13.08 14.76%
DPS 13.96 11.90 10.20 9.05 9.30 8.50 8.00 9.71%
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 0.45 0.56 0.56 0.55 0.54 0.63 0.84 -9.87%
P/EPS 10.04 11.70 14.40 18.26 20.00 17.57 22.93 -12.85%
EY 9.96 8.55 6.95 5.48 5.00 5.69 4.36 14.75%
DY 4.65 3.95 3.82 3.23 3.27 2.96 2.67 9.68%
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 0.45 0.61 0.56 0.53 0.54 0.65 0.84 -9.87%
P/EPS 10.10 12.63 14.24 17.61 20.15 17.94 22.85 -12.71%
EY 9.90 7.92 7.02 5.68 4.96 5.57 4.38 14.55%
DY 4.62 3.66 3.86 3.35 3.25 2.90 2.68 9.49%
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