[D&O] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 22.02%
YoY- -32.01%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 706,643 434,692 214,723 983,028 735,826 483,667 241,604 104.38%
PBT 21,059 -454 -1,203 90,532 78,060 59,737 39,152 -33.83%
Tax -180 1,529 1,829 -7,088 -9,542 -8,653 -5,189 -89.34%
NP 20,879 1,075 626 83,444 68,518 51,084 33,963 -27.67%
-
NP to SH 19,824 1,578 863 75,148 61,588 45,834 30,499 -24.94%
-
Tax Rate 0.85% - - 7.83% 12.22% 14.49% 13.25% -
Total Cost 685,764 433,617 214,097 899,584 667,308 432,583 207,641 121.61%
-
Net Worth 861,879 847,162 856,152 823,021 818,030 795,111 794,368 5.58%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 16,084 16,083 9,649 9,649 -
Div Payout % - - - 21.40% 26.11% 21.05% 31.64% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 861,879 847,162 856,152 823,021 818,030 795,111 794,368 5.58%
NOSH 1,238,246 1,237,874 1,237,730 1,237,261 1,237,223 1,237,142 1,237,142 0.05%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.95% 0.25% 0.29% 8.49% 9.31% 10.56% 14.06% -
ROE 2.30% 0.19% 0.10% 9.13% 7.53% 5.76% 3.84% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.07 35.12 17.35 79.45 59.48 39.10 19.53 104.26%
EPS 1.60 0.13 0.07 5.68 4.74 3.47 2.47 -25.11%
DPS 0.00 0.00 0.00 1.30 1.30 0.78 0.78 -
NAPS 0.6961 0.6844 0.6918 0.6652 0.6612 0.6427 0.6421 5.52%
Adjusted Per Share Value based on latest NOSH - 1,237,261
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.03 35.08 17.33 79.34 59.39 39.04 19.50 104.37%
EPS 1.60 0.13 0.07 6.07 4.97 3.70 2.46 -24.91%
DPS 0.00 0.00 0.00 1.30 1.30 0.78 0.78 -
NAPS 0.6956 0.6837 0.691 0.6643 0.6602 0.6417 0.6411 5.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.41 3.68 4.32 4.28 4.03 3.85 4.50 -
P/RPS 5.97 10.48 24.90 5.39 6.78 9.85 23.04 -59.32%
P/EPS 212.98 2,886.67 6,195.04 70.47 80.96 103.92 182.54 10.81%
EY 0.47 0.03 0.02 1.42 1.24 0.96 0.55 -9.94%
DY 0.00 0.00 0.00 0.30 0.32 0.20 0.17 -
P/NAPS 4.90 5.38 6.24 6.43 6.09 5.99 7.01 -21.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 29/05/23 22/02/23 23/11/22 23/08/22 24/05/22 -
Price 3.55 3.80 3.89 4.54 3.75 4.09 3.70 -
P/RPS 6.22 10.82 22.42 5.71 6.31 10.46 18.95 -52.38%
P/EPS 221.72 2,980.80 5,578.40 74.75 75.33 110.40 150.08 29.68%
EY 0.45 0.03 0.02 1.34 1.33 0.91 0.67 -23.28%
DY 0.00 0.00 0.00 0.29 0.35 0.19 0.21 -
P/NAPS 5.10 5.55 5.62 6.83 5.67 6.36 5.76 -7.78%

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