[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 58.77%
YoY- -14.96%
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 124,938 57,587 231,492 174,584 119,500 45,880 237,063 -34.67%
PBT 13,928 4,742 29,303 20,709 13,346 2,051 30,425 -40.51%
Tax -3,239 -1,417 -6,774 -5,495 -3,682 -316 -7,770 -44.10%
NP 10,689 3,325 22,529 15,214 9,664 1,735 22,655 -39.31%
-
NP to SH 10,123 3,573 20,494 14,558 9,169 1,800 20,747 -37.94%
-
Tax Rate 23.26% 29.88% 23.12% 26.53% 27.59% 15.41% 25.54% -
Total Cost 114,249 54,262 208,963 159,370 109,836 44,145 214,408 -34.19%
-
Net Worth 353,135 352,927 350,532 345,719 338,702 340,232 333,897 3.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 4,127 - 4,123 4,121 4,119 - 2,286 48.10%
Div Payout % 40.77% - 20.12% 28.31% 44.93% - 11.02% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 353,135 352,927 350,532 345,719 338,702 340,232 333,897 3.79%
NOSH 252,239 252,232 252,064 251,961 251,795 251,318 251,276 0.25%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.56% 5.77% 9.73% 8.71% 8.09% 3.78% 9.56% -
ROE 2.87% 1.01% 5.85% 4.21% 2.71% 0.53% 6.21% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 54.48 25.13 101.04 76.25 52.22 19.82 103.66 -34.79%
EPS 4.41 1.56 8.95 6.36 4.01 0.78 9.09 -38.17%
DPS 1.80 0.00 1.80 1.80 1.80 0.00 1.00 47.81%
NAPS 1.54 1.54 1.53 1.51 1.48 1.47 1.46 3.61%
Adjusted Per Share Value based on latest NOSH - 251,961
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.39 22.76 91.51 69.01 47.24 18.14 93.71 -34.67%
EPS 4.00 1.41 8.10 5.75 3.62 0.71 8.20 -37.95%
DPS 1.63 0.00 1.63 1.63 1.63 0.00 0.90 48.42%
NAPS 1.3959 1.3951 1.3856 1.3666 1.3389 1.3449 1.3199 3.79%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.675 0.70 0.745 0.77 0.805 0.93 0.83 -
P/RPS 1.24 2.79 0.74 1.01 1.54 4.69 0.80 33.82%
P/EPS 15.29 44.90 8.33 12.11 20.09 119.58 9.15 40.68%
EY 6.54 2.23 12.01 8.26 4.98 0.84 10.93 -28.92%
DY 2.67 0.00 2.42 2.34 2.24 0.00 1.20 70.18%
P/NAPS 0.44 0.45 0.49 0.51 0.54 0.63 0.57 -15.81%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 24/08/22 24/05/22 22/02/22 23/11/21 27/09/21 -
Price 0.70 0.68 0.73 0.75 0.725 0.815 0.945 -
P/RPS 1.28 2.71 0.72 0.98 1.39 4.11 0.91 25.46%
P/EPS 15.86 43.62 8.16 11.80 18.10 104.80 10.42 32.21%
EY 6.31 2.29 12.25 8.48 5.53 0.95 9.60 -24.34%
DY 2.57 0.00 2.47 2.40 2.48 0.00 1.06 80.18%
P/NAPS 0.45 0.44 0.48 0.50 0.49 0.55 0.65 -21.68%

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