[D&O] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -21.07%
YoY- 15.07%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 247,202 252,159 242,062 241,604 257,676 174,565 208,649 11.93%
PBT 12,473 18,322 20,585 39,152 44,013 21,430 36,982 -51.45%
Tax 2,454 -889 -3,464 -5,189 -909 -558 -6,892 -
NP 14,927 17,433 17,121 33,963 43,104 20,872 30,090 -37.25%
-
NP to SH 13,560 15,753 15,335 30,499 38,639 18,598 26,788 -36.40%
-
Tax Rate -19.67% 4.85% 16.83% 13.25% 2.07% 2.60% 18.64% -
Total Cost 232,275 234,726 224,941 207,641 214,572 153,693 178,559 19.10%
-
Net Worth 823,021 818,030 795,111 794,368 750,751 512,201 467,715 45.60%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 6,433 - 9,649 - 8,931 - -
Div Payout % - 40.84% - 31.64% - 48.02% - -
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 823,021 818,030 795,111 794,368 750,751 512,201 467,715 45.60%
NOSH 1,237,261 1,237,223 1,237,142 1,237,142 1,237,142 1,198,642 1,180,927 3.14%
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 6.04% 6.91% 7.07% 14.06% 16.73% 11.96% 14.42% -
ROE 1.65% 1.93% 1.93% 3.84% 5.15% 3.63% 5.73% -
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 19.98 20.38 19.57 19.53 21.27 14.66 17.72 8.30%
EPS 0.94 1.27 1.00 2.47 2.96 1.56 2.04 -40.25%
DPS 0.00 0.52 0.00 0.78 0.00 0.75 0.00 -
NAPS 0.6652 0.6612 0.6427 0.6421 0.6197 0.4301 0.3972 40.89%
Adjusted Per Share Value based on latest NOSH - 1,237,142
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.95 20.35 19.54 19.50 20.80 14.09 16.84 11.92%
EPS 1.09 1.27 1.24 2.46 3.12 1.50 2.16 -36.53%
DPS 0.00 0.52 0.00 0.78 0.00 0.72 0.00 -
NAPS 0.6643 0.6603 0.6418 0.6412 0.606 0.4134 0.3775 45.60%
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 4.28 4.03 3.85 4.50 5.90 5.72 4.69 -
P/RPS 21.42 19.77 19.68 23.04 27.74 39.02 26.47 -13.12%
P/EPS 390.52 316.50 310.60 182.54 184.99 366.27 206.16 52.91%
EY 0.26 0.32 0.32 0.55 0.54 0.27 0.49 -34.38%
DY 0.00 0.13 0.00 0.17 0.00 0.13 0.00 -
P/NAPS 6.43 6.09 5.99 7.01 9.52 13.30 11.81 -33.24%
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 22/02/23 23/11/22 23/08/22 24/05/22 24/02/22 24/11/21 25/08/21 -
Price 4.54 3.75 4.09 3.70 4.68 5.87 5.22 -
P/RPS 22.72 18.40 20.90 18.95 22.00 40.05 29.46 -15.86%
P/EPS 414.24 294.51 329.96 150.08 146.74 375.88 229.46 48.10%
EY 0.24 0.34 0.30 0.67 0.68 0.27 0.44 -33.16%
DY 0.00 0.14 0.00 0.21 0.00 0.13 0.00 -
P/NAPS 6.83 5.67 6.36 5.76 7.55 13.65 13.14 -35.27%

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