[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 40.77%
YoY- -1.22%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 176,951 124,938 57,587 231,492 174,584 119,500 45,880 146.13%
PBT 18,293 13,928 4,742 29,303 20,709 13,346 2,051 330.65%
Tax -4,542 -3,239 -1,417 -6,774 -5,495 -3,682 -316 492.12%
NP 13,751 10,689 3,325 22,529 15,214 9,664 1,735 298.01%
-
NP to SH 13,508 10,123 3,573 20,494 14,558 9,169 1,800 283.77%
-
Tax Rate 24.83% 23.26% 29.88% 23.12% 26.53% 27.59% 15.41% -
Total Cost 163,200 114,249 54,262 208,963 159,370 109,836 44,145 139.27%
-
Net Worth 357,800 353,135 352,927 350,532 345,719 338,702 340,232 3.41%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 4,128 4,127 - 4,123 4,121 4,119 - -
Div Payout % 30.56% 40.77% - 20.12% 28.31% 44.93% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 357,800 353,135 352,927 350,532 345,719 338,702 340,232 3.41%
NOSH 252,333 252,239 252,232 252,064 251,961 251,795 251,318 0.26%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.77% 8.56% 5.77% 9.73% 8.71% 8.09% 3.78% -
ROE 3.78% 2.87% 1.01% 5.85% 4.21% 2.71% 0.53% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 77.15 54.48 25.13 101.04 76.25 52.22 19.82 147.65%
EPS 5.89 4.41 1.56 8.95 6.36 4.01 0.78 285.37%
DPS 1.80 1.80 0.00 1.80 1.80 1.80 0.00 -
NAPS 1.56 1.54 1.54 1.53 1.51 1.48 1.47 4.04%
Adjusted Per Share Value based on latest NOSH - 252,064
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 70.01 49.43 22.78 91.58 69.07 47.28 18.15 146.15%
EPS 5.34 4.00 1.41 8.11 5.76 3.63 0.71 284.34%
DPS 1.63 1.63 0.00 1.63 1.63 1.63 0.00 -
NAPS 1.4156 1.3971 1.3963 1.3868 1.3678 1.34 1.3461 3.41%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.695 0.675 0.70 0.745 0.77 0.805 0.93 -
P/RPS 0.90 1.24 2.79 0.74 1.01 1.54 4.69 -66.76%
P/EPS 11.80 15.29 44.90 8.33 12.11 20.09 119.58 -78.67%
EY 8.47 6.54 2.23 12.01 8.26 4.98 0.84 367.39%
DY 2.59 2.67 0.00 2.42 2.34 2.24 0.00 -
P/NAPS 0.45 0.44 0.45 0.49 0.51 0.54 0.63 -20.11%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 28/02/23 22/11/22 24/08/22 24/05/22 22/02/22 23/11/21 -
Price 0.62 0.70 0.68 0.73 0.75 0.725 0.815 -
P/RPS 0.80 1.28 2.71 0.72 0.98 1.39 4.11 -66.44%
P/EPS 10.53 15.86 43.62 8.16 11.80 18.10 104.80 -78.41%
EY 9.50 6.31 2.29 12.25 8.48 5.53 0.95 364.81%
DY 2.90 2.57 0.00 2.47 2.40 2.48 0.00 -
P/NAPS 0.40 0.45 0.44 0.48 0.50 0.49 0.55 -19.14%

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