[GASMSIA] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 117.55%
YoY- 68.4%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,857,374 4,460,573 3,561,264 2,527,974 3,145,845 3,452,310 2,938,435 4.63%
PBT 286,683 258,497 264,401 154,951 126,590 120,740 118,478 15.85%
Tax -73,999 -65,590 -65,744 -36,982 -34,103 -30,563 -30,192 16.09%
NP 212,684 192,907 198,657 117,969 92,487 90,177 88,286 15.76%
-
NP to SH 212,684 192,907 198,657 117,969 92,487 90,177 88,286 15.76%
-
Tax Rate 25.81% 25.37% 24.87% 23.87% 26.94% 25.31% 25.48% -
Total Cost 3,644,690 4,267,666 3,362,607 2,410,005 3,053,358 3,362,133 2,850,149 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 81,020 73,444 75,756 61,632 54,570 61,632 57,780 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 15.64% 15.40% 17.07% 11.13% 9.12% 9.01% 8.92% -
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 300.42 347.40 277.36 196.88 245.00 268.87 228.85 4.63%
EPS 16.56 15.02 15.47 9.19 7.20 7.02 6.88 15.74%
DPS 6.31 5.72 5.90 4.80 4.25 4.80 4.50 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 300.42 347.40 277.36 196.88 245.00 268.87 228.85 4.63%
EPS 16.56 15.02 15.47 9.19 7.20 7.02 6.88 15.74%
DPS 6.31 5.72 5.90 4.80 4.25 4.80 4.50 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 1.20 0.86 1.09 1.36 1.14 1.06 1.25 -0.67%
P/EPS 21.73 19.97 19.45 29.06 38.87 40.44 41.74 -10.29%
EY 4.60 5.01 5.14 3.44 2.57 2.47 2.40 11.44%
DY 1.75 1.91 1.96 1.80 1.52 1.69 1.57 1.82%
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 1.20 0.87 1.17 1.34 1.10 1.06 1.28 -1.06%
P/EPS 21.79 20.10 21.01 28.73 37.48 40.72 42.61 -10.56%
EY 4.59 4.97 4.76 3.48 2.67 2.46 2.35 11.79%
DY 1.75 1.89 1.82 1.82 1.57 1.68 1.54 2.15%
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