[D&O] QoQ Cumulative 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- 34.37%
YoY- -14.33%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 434,692 214,723 983,028 735,826 483,667 241,604 846,545 -35.95%
PBT -454 -1,203 90,532 78,060 59,737 39,152 138,103 -
Tax 1,529 1,829 -7,088 -9,542 -8,653 -5,189 -14,302 -
NP 1,075 626 83,444 68,518 51,084 33,963 123,801 -95.81%
-
NP to SH 1,578 863 75,148 61,588 45,834 30,499 110,529 -94.16%
-
Tax Rate - - 7.83% 12.22% 14.49% 13.25% 10.36% -
Total Cost 433,617 214,097 899,584 667,308 432,583 207,641 722,744 -28.93%
-
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 16,083 9,649 9,649 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 0.19% 0.10% 9.13% 7.53% 5.76% 3.84% 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 35.12 17.35 79.45 59.48 39.10 19.53 69.88 -36.86%
EPS 0.13 0.07 5.68 4.74 3.47 2.47 8.84 -94.04%
DPS 0.00 0.00 1.30 1.30 0.78 0.78 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 35.08 17.33 79.34 59.39 39.04 19.50 68.33 -35.96%
EPS 0.13 0.07 6.07 4.97 3.70 2.46 8.92 -94.07%
DPS 0.00 0.00 1.30 1.30 0.78 0.78 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 10.48 24.90 5.39 6.78 9.85 23.04 8.44 15.57%
P/EPS 2,886.67 6,195.04 70.47 80.96 103.92 182.54 64.67 1167.11%
EY 0.03 0.02 1.42 1.24 0.96 0.55 1.55 -92.84%
DY 0.00 0.00 0.30 0.32 0.20 0.17 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 10.82 22.42 5.71 6.31 10.46 18.95 6.70 37.76%
P/EPS 2,980.80 5,578.40 74.75 75.33 110.40 150.08 51.30 1411.38%
EY 0.03 0.02 1.34 1.33 0.91 0.67 1.95 -93.86%
DY 0.00 0.00 0.29 0.35 0.19 0.21 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