[CTOS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
15-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.52%
YoY- 18.64%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 178,382 170,716 153,166 152,496 151,608 151,820 133,225 21.54%
PBT 78,706 66,428 52,898 52,172 50,072 42,228 42,796 50.27%
Tax -8,796 -16,528 -10,472 -11,312 -12,124 -13,008 -4,819 49.51%
NP 69,910 49,900 42,426 40,860 37,948 29,220 37,977 50.37%
-
NP to SH 69,910 49,900 42,977 41,594 39,050 30,740 39,187 47.25%
-
Tax Rate 11.18% 24.88% 19.80% 21.68% 24.21% 30.80% 11.26% -
Total Cost 108,472 120,816 110,740 111,636 113,660 122,600 95,248 9.07%
-
Net Worth 508,199 491,797 330,000 324,130 100,000 0 117,560 166.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 42,504 28,613 531,960 677,936 920,000 1,709,912 205,731 -65.15%
Div Payout % 60.80% 57.34% 1,237.78% 1,629.87% 2,355.95% 5,562.50% 525.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 508,199 491,797 330,000 324,130 100,000 0 117,560 166.08%
NOSH 2,310,000 2,310,000 2,200,000 2,200,000 2,000,000 1,921,249 1,959,350 11.63%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 39.19% 29.23% 27.70% 26.79% 25.03% 19.25% 28.51% -
ROE 13.76% 10.15% 13.02% 12.83% 39.05% 0.00% 33.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.72 7.64 6.96 7.06 7.58 7.90 6.80 8.85%
EPS 3.00 2.40 2.10 2.00 2.00 1.60 2.00 31.13%
DPS 1.84 1.28 24.18 31.37 46.00 89.00 10.50 -68.78%
NAPS 0.22 0.22 0.15 0.15 0.05 0.00 0.06 138.34%
Adjusted Per Share Value based on latest NOSH - 2,200,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.72 7.39 6.63 6.60 6.56 6.57 5.77 21.48%
EPS 3.00 2.16 1.86 1.80 1.69 1.33 1.70 46.18%
DPS 1.84 1.24 23.03 29.35 39.83 74.02 8.91 -65.16%
NAPS 0.22 0.2129 0.1429 0.1403 0.0433 0.00 0.0509 166.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 - - - -
Price 1.27 1.58 1.81 2.02 0.00 0.00 0.00 -
P/RPS 16.45 20.69 26.00 28.62 0.00 0.00 0.00 -
P/EPS 41.96 70.78 92.65 104.94 0.00 0.00 0.00 -
EY 2.38 1.41 1.08 0.95 0.00 0.00 0.00 -
DY 1.45 0.81 13.36 15.53 0.00 0.00 0.00 -
P/NAPS 5.77 7.18 12.07 13.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/07/22 22/04/22 21/01/22 15/10/21 16/07/21 - - -
Price 1.31 1.52 1.75 2.06 0.00 0.00 0.00 -
P/RPS 16.96 19.90 25.14 29.19 0.00 0.00 0.00 -
P/EPS 43.29 68.09 89.58 107.02 0.00 0.00 0.00 -
EY 2.31 1.47 1.12 0.93 0.00 0.00 0.00 -
DY 1.40 0.84 13.82 15.23 0.00 0.00 0.00 -
P/NAPS 5.95 6.91 11.67 13.73 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