[SUCCESS] QoQ 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- -26.87%
YoY- 24.14%
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 67,351 57,587 56,908 55,084 73,620 45,880 53,073 17.16%
PBT 9,186 4,742 8,594 7,363 11,295 2,051 5,257 44.92%
Tax -1,822 -1,417 -1,279 -1,813 -3,366 -316 -928 56.60%
NP 7,364 3,325 7,315 5,550 7,929 1,735 4,329 42.36%
-
NP to SH 6,550 3,573 5,936 5,389 7,369 1,800 3,628 48.10%
-
Tax Rate 19.83% 29.88% 14.88% 24.62% 29.80% 15.41% 17.65% -
Total Cost 59,987 54,262 49,593 49,534 65,691 44,145 48,744 14.79%
-
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 - - - 4,119 - - -
Div Payout % 63.02% - - - 55.90% - - -
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 10.93% 5.77% 12.85% 10.08% 10.77% 3.78% 8.16% -
ROE 1.85% 1.01% 1.69% 1.56% 2.18% 0.53% 1.09% -
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 29.37 25.13 24.84 24.06 32.17 19.82 23.21 16.94%
EPS 2.86 1.56 2.59 2.35 3.22 0.78 1.59 47.74%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
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 26.65 22.78 22.51 21.79 29.13 18.15 21.00 17.16%
EPS 2.59 1.41 2.35 2.13 2.92 0.71 1.44 47.73%
DPS 1.63 0.00 0.00 0.00 1.63 0.00 0.00 -
NAPS 1.3971 1.3963 1.3868 1.3678 1.34 1.3461 1.321 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 2.30 2.79 3.00 3.20 2.50 4.69 3.58 -25.48%
P/EPS 23.63 44.90 28.75 32.71 25.00 119.58 52.32 -41.04%
EY 4.23 2.23 3.48 3.06 4.00 0.84 1.91 69.65%
DY 2.67 0.00 0.00 0.00 2.24 0.00 0.00 -
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 2.38 2.71 2.94 3.12 2.25 4.11 4.07 -30.00%
P/EPS 24.51 43.62 28.18 31.86 22.52 104.80 59.57 -44.59%
EY 4.08 2.29 3.55 3.14 4.44 0.95 1.68 80.38%
DY 2.57 0.00 0.00 0.00 2.48 0.00 0.00 -
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