[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -82.57%
YoY- 98.5%
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 235,980 176,951 124,938 57,587 231,492 174,584 119,500 57.59%
PBT 27,329 18,293 13,928 4,742 29,303 20,709 13,346 61.46%
Tax -6,377 -4,542 -3,239 -1,417 -6,774 -5,495 -3,682 44.36%
NP 20,952 13,751 10,689 3,325 22,529 15,214 9,664 67.74%
-
NP to SH 19,783 13,508 10,123 3,573 20,494 14,558 9,169 67.20%
-
Tax Rate 23.33% 24.83% 23.26% 29.88% 23.12% 26.53% 27.59% -
Total Cost 215,028 163,200 114,249 54,262 208,963 159,370 109,836 56.68%
-
Net Worth 362,440 357,800 353,135 352,927 350,532 345,719 338,702 4.63%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,129 4,128 4,127 - 4,123 4,121 4,119 0.16%
Div Payout % 20.87% 30.56% 40.77% - 20.12% 28.31% 44.93% -
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 362,440 357,800 353,135 352,927 350,532 345,719 338,702 4.63%
NOSH 252,344 252,333 252,239 252,232 252,064 251,961 251,795 0.14%
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 8.88% 7.77% 8.56% 5.77% 9.73% 8.71% 8.09% -
ROE 5.46% 3.78% 2.87% 1.01% 5.85% 4.21% 2.71% -
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 102.87 77.15 54.48 25.13 101.04 76.25 52.22 57.34%
EPS 8.63 5.89 4.41 1.56 8.95 6.36 4.01 66.92%
DPS 1.80 1.80 1.80 0.00 1.80 1.80 1.80 0.00%
NAPS 1.58 1.56 1.54 1.54 1.53 1.51 1.48 4.46%
Adjusted Per Share Value based on latest NOSH - 252,232
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 93.28 69.95 49.39 22.76 91.51 69.01 47.24 57.58%
EPS 7.82 5.34 4.00 1.41 8.10 5.75 3.62 67.34%
DPS 1.63 1.63 1.63 0.00 1.63 1.63 1.63 0.00%
NAPS 1.4327 1.4144 1.3959 1.3951 1.3856 1.3666 1.3389 4.63%
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 0.62 0.695 0.675 0.70 0.745 0.77 0.805 -
P/RPS 0.60 0.90 1.24 2.79 0.74 1.01 1.54 -46.74%
P/EPS 7.19 11.80 15.29 44.90 8.33 12.11 20.09 -49.68%
EY 13.91 8.47 6.54 2.23 12.01 8.26 4.98 98.70%
DY 2.90 2.59 2.67 0.00 2.42 2.34 2.24 18.84%
P/NAPS 0.39 0.45 0.44 0.45 0.49 0.51 0.54 -19.55%
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 30/08/23 26/05/23 28/02/23 22/11/22 24/08/22 24/05/22 22/02/22 -
Price 0.66 0.62 0.70 0.68 0.73 0.75 0.725 -
P/RPS 0.64 0.80 1.28 2.71 0.72 0.98 1.39 -40.45%
P/EPS 7.65 10.53 15.86 43.62 8.16 11.80 18.10 -43.76%
EY 13.07 9.50 6.31 2.29 12.25 8.48 5.53 77.71%
DY 2.73 2.90 2.57 0.00 2.47 2.40 2.48 6.63%
P/NAPS 0.42 0.40 0.45 0.44 0.48 0.50 0.49 -9.79%

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