[D&O] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.42%
YoY- -14.33%
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 869,384 858,892 983,028 981,101 967,334 966,416 846,545 1.79%
PBT -908 -4,812 90,532 104,080 119,474 156,608 138,103 -
Tax 3,058 7,316 -7,088 -12,722 -17,306 -20,756 -14,302 -
NP 2,150 2,504 83,444 91,357 102,168 135,852 123,801 -93.34%
-
NP to SH 3,156 3,452 75,148 82,117 91,668 121,996 110,529 -90.71%
-
Tax Rate - - 7.83% 12.22% 14.49% 13.25% 10.36% -
Total Cost 867,234 856,388 899,584 889,744 865,166 830,564 722,744 12.95%
-
Net Worth 847,162 856,152 823,021 818,030 795,111 794,368 750,751 8.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 16,084 21,444 19,299 38,598 18,172 -
Div Payout % - - 21.40% 26.11% 21.05% 31.64% 16.44% -
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 847,162 856,152 823,021 818,030 795,111 794,368 750,751 8.41%
NOSH 1,237,874 1,237,730 1,237,261 1,237,223 1,237,142 1,237,142 1,237,142 0.03%
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 0.25% 0.29% 8.49% 9.31% 10.56% 14.06% 14.62% -
ROE 0.37% 0.40% 9.13% 10.04% 11.53% 15.36% 14.72% -
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 70.24 69.40 79.45 79.30 78.19 78.12 69.88 0.34%
EPS 0.26 0.28 5.68 6.32 6.94 9.88 8.84 -90.53%
DPS 0.00 0.00 1.30 1.73 1.56 3.12 1.50 -
NAPS 0.6844 0.6918 0.6652 0.6612 0.6427 0.6421 0.6197 6.86%
Adjusted Per Share Value based on latest NOSH - 1,237,223
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 70.17 69.32 79.34 79.19 78.07 78.00 68.33 1.79%
EPS 0.25 0.28 6.07 6.63 7.40 9.85 8.92 -90.83%
DPS 0.00 0.00 1.30 1.73 1.56 3.12 1.47 -
NAPS 0.6837 0.691 0.6643 0.6602 0.6417 0.6411 0.6059 8.41%
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 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.68 4.32 4.28 4.03 3.85 4.50 5.90 -
P/RPS 5.24 6.22 5.39 5.08 4.92 5.76 8.44 -27.28%
P/EPS 1,443.34 1,548.76 70.47 60.72 51.96 45.63 64.67 697.22%
EY 0.07 0.06 1.42 1.65 1.92 2.19 1.55 -87.39%
DY 0.00 0.00 0.30 0.43 0.41 0.69 0.25 -
P/NAPS 5.38 6.24 6.43 6.09 5.99 7.01 9.52 -31.71%
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 23/08/23 29/05/23 22/02/23 23/11/22 23/08/22 24/05/22 24/02/22 -
Price 3.80 3.89 4.54 3.75 4.09 3.70 4.68 -
P/RPS 5.41 5.61 5.71 4.73 5.23 4.74 6.70 -13.32%
P/EPS 1,490.40 1,394.60 74.75 56.50 55.20 37.52 51.30 850.90%
EY 0.07 0.07 1.34 1.77 1.81 2.67 1.95 -89.18%
DY 0.00 0.00 0.29 0.46 0.38 0.84 0.32 -
P/NAPS 5.55 5.62 6.83 5.67 6.36 5.76 7.55 -18.59%

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