[GASMSIA] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 53.92%
YoY- 7.34%
Quarter Report
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 5,426,095 3,911,142 4,867,946 5,208,183 4,494,716 3,877,734 3,002,966 10.35%
PBT 403,189 238,382 196,398 173,900 172,879 151,694 145,043 18.56%
Tax -108,869 -58,052 -53,005 -41,723 -43,565 -34,484 -31,791 22.76%
NP 294,320 180,330 143,393 132,177 129,314 117,210 113,252 17.24%
-
NP to SH 294,320 180,330 143,393 138,803 129,314 117,658 113,552 17.19%
-
Tax Rate 27.00% 24.35% 26.99% 23.99% 25.20% 22.73% 21.92% -
Total Cost 5,131,775 3,730,812 4,724,553 5,076,006 4,365,402 3,760,524 2,889,714 10.03%
-
Net Worth 1,182,949 1,060,455 1,010,251 985,341 973,015 972,501 966,852 3.41%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 75,756 61,632 54,570 61,632 57,780 51,360 51,360 6.68%
Div Payout % 25.74% 34.18% 38.06% 44.40% 44.68% 43.65% 45.23% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,182,949 1,060,455 1,010,251 985,341 973,015 972,501 966,852 3.41%
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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.42% 4.61% 2.95% 2.54% 2.88% 3.02% 3.77% -
ROE 24.88% 17.00% 14.19% 14.09% 13.29% 12.10% 11.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 422.59 304.61 379.12 405.62 350.06 302.00 233.88 10.35%
EPS 22.92 14.04 11.17 10.29 10.07 9.16 8.84 17.20%
DPS 5.90 4.80 4.25 4.80 4.50 4.00 4.00 6.68%
NAPS 0.9213 0.8259 0.7868 0.7674 0.7578 0.7574 0.753 3.41%
Adjusted Per Share Value based on latest NOSH - 1,284,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 422.59 304.61 379.12 405.62 350.06 302.00 233.88 10.35%
EPS 22.92 14.04 11.17 10.29 10.07 9.16 8.84 17.20%
DPS 5.90 4.80 4.25 4.80 4.50 4.00 4.00 6.68%
NAPS 0.9213 0.8259 0.7868 0.7674 0.7578 0.7574 0.753 3.41%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.25 2.74 2.73 2.85 2.89 2.86 2.57 -
P/RPS 0.77 0.90 0.72 0.70 0.83 0.95 1.10 -5.76%
P/EPS 14.18 19.51 24.45 26.36 28.70 31.21 29.06 -11.26%
EY 7.05 5.13 4.09 3.79 3.48 3.20 3.44 12.69%
DY 1.82 1.75 1.56 1.68 1.56 1.40 1.56 2.60%
P/NAPS 3.53 3.32 3.47 3.71 3.81 3.78 3.41 0.57%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 19/11/21 12/11/20 14/11/19 14/11/18 09/11/17 17/11/16 -
Price 3.40 2.69 2.72 2.82 2.83 2.76 2.57 -
P/RPS 0.80 0.88 0.72 0.70 0.81 0.91 1.10 -5.16%
P/EPS 14.83 19.15 24.36 26.09 28.10 30.12 29.06 -10.60%
EY 6.74 5.22 4.11 3.83 3.56 3.32 3.44 11.85%
DY 1.74 1.78 1.56 1.70 1.59 1.45 1.56 1.83%
P/NAPS 3.69 3.26 3.46 3.67 3.73 3.64 3.41 1.32%

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