[TTVHB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
13-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.0%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 57,042 47,908 52,984 50,949 54,716 22,792 47,264 13.39%
PBT 14,726 3,404 13,227 12,970 14,308 -6,580 10,244 27.45%
Tax -3,550 -1,116 -3,025 -3,614 -3,912 1,216 -1,905 51.60%
NP 11,176 2,288 10,202 9,356 10,396 -5,364 8,339 21.62%
-
NP to SH 11,176 2,288 10,202 9,356 10,396 -5,364 8,339 21.62%
-
Tax Rate 24.11% 32.78% 22.87% 27.86% 27.34% - 18.60% -
Total Cost 45,866 45,620 42,782 41,593 44,320 28,156 38,925 11.59%
-
Net Worth 98,279 88,919 61,359 61,359 0 0 53,799 49.60%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 98,279 88,919 61,359 61,359 0 0 53,799 49.60%
NOSH 468,000 468,000 383,500 383,500 382,205 383,142 384,285 14.08%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 19.59% 4.78% 19.25% 18.36% 19.00% -23.53% 17.64% -
ROE 11.37% 2.57% 16.63% 15.25% 0.00% 0.00% 15.50% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.19 10.24 13.82 13.29 14.32 5.95 12.30 -0.59%
EPS 2.38 0.48 2.66 2.44 2.72 -1.40 2.17 6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.16 0.16 0.00 0.00 0.14 31.13%
Adjusted Per Share Value based on latest NOSH - 383,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.91 10.00 11.06 10.64 11.42 4.76 9.87 13.38%
EPS 2.33 0.48 2.13 1.95 2.17 -1.12 1.74 21.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.1856 0.1281 0.1281 0.00 0.00 0.1123 49.62%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 - - - - - -
Price 1.07 1.21 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.78 11.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS 44.81 247.50 0.00 0.00 0.00 0.00 0.00 -
EY 2.23 0.40 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 6.37 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 29/05/23 27/02/23 13/01/23 - - - -
Price 1.12 1.07 1.34 0.00 0.00 0.00 0.00 -
P/RPS 9.19 10.45 9.70 0.00 0.00 0.00 0.00 -
P/EPS 46.90 218.86 50.37 0.00 0.00 0.00 0.00 -
EY 2.13 0.46 1.99 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 5.63 8.38 0.00 0.00 0.00 0.00 -

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