[GASMSIA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.03%
YoY- 27.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 7,714,748 8,921,146 7,122,528 5,055,948 6,291,690 6,904,620 5,876,870 4.63%
PBT 573,366 516,994 528,802 309,902 253,180 241,480 236,956 15.85%
Tax -147,998 -131,180 -131,488 -73,964 -68,206 -61,126 -60,384 16.09%
NP 425,368 385,814 397,314 235,938 184,974 180,354 176,572 15.76%
-
NP to SH 425,368 385,814 397,314 235,938 184,974 180,354 176,572 15.76%
-
Tax Rate 25.81% 25.37% 24.87% 23.87% 26.94% 25.31% 25.48% -
Total Cost 7,289,380 8,535,332 6,725,214 4,820,010 6,106,716 6,724,266 5,700,298 4.17%
-
Net Worth 1,360,141 1,252,798 1,163,945 1,059,813 1,014,103 1,000,492 989,322 5.44%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 162,040 146,889 151,512 123,264 109,140 123,264 115,560 5.79%
Div Payout % 38.09% 38.07% 38.13% 52.24% 59.00% 68.35% 65.45% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,360,141 1,252,798 1,163,945 1,059,813 1,014,103 1,000,492 989,322 5.44%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.51% 4.32% 5.58% 4.67% 2.94% 2.61% 3.00% -
ROE 31.27% 30.80% 34.14% 22.26% 18.24% 18.03% 17.85% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 600.84 694.79 554.71 393.77 490.01 537.74 457.70 4.63%
EPS 33.12 30.04 30.94 18.38 14.40 14.04 13.76 15.74%
DPS 12.62 11.44 11.80 9.60 8.50 9.60 9.00 5.79%
NAPS 1.0593 0.9757 0.9065 0.8254 0.7898 0.7792 0.7705 5.44%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 600.84 694.79 554.71 393.77 490.01 537.74 457.70 4.63%
EPS 33.12 30.04 30.94 18.38 14.40 14.04 13.76 15.74%
DPS 12.62 11.44 11.80 9.60 8.50 9.60 9.00 5.79%
NAPS 1.0593 0.9757 0.9065 0.8254 0.7898 0.7792 0.7705 5.44%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.60 3.00 3.01 2.67 2.80 2.84 2.87 -
P/RPS 0.60 0.43 0.54 0.68 0.57 0.53 0.63 -0.80%
P/EPS 10.87 9.98 9.73 14.53 19.44 20.22 20.87 -10.29%
EY 9.20 10.02 10.28 6.88 5.15 4.95 4.79 11.48%
DY 3.51 3.81 3.92 3.60 3.04 3.38 3.14 1.87%
P/NAPS 3.40 3.07 3.32 3.23 3.55 3.64 3.72 -1.48%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 21/08/23 18/08/22 17/08/21 13/08/20 19/08/19 08/08/18 -
Price 3.61 3.02 3.25 2.64 2.70 2.86 2.93 -
P/RPS 0.60 0.43 0.59 0.67 0.55 0.53 0.64 -1.06%
P/EPS 10.90 10.05 10.50 14.37 18.74 20.36 21.31 -10.56%
EY 9.18 9.95 9.52 6.96 5.34 4.91 4.69 11.83%
DY 3.50 3.79 3.63 3.64 3.15 3.36 3.07 2.20%
P/NAPS 3.41 3.10 3.59 3.20 3.42 3.67 3.80 -1.78%

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