[TTVHB] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 7.86%
YoY- 5.15%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 57,648 58,190 53,722 54,147 59,263 52,984 38,212 31.50%
PBT 15,599 14,179 12,409 13,436 15,723 13,227 9,729 36.94%
Tax -3,718 -3,452 -2,464 -2,844 -3,608 -3,025 -2,711 23.41%
NP 11,881 10,727 9,945 10,592 12,115 10,202 7,018 41.99%
-
NP to SH 11,881 10,727 9,945 10,592 12,115 10,202 7,018 41.99%
-
Tax Rate 23.83% 24.35% 19.86% 21.17% 22.95% 22.87% 27.87% -
Total Cost 45,767 47,463 43,777 43,555 47,148 42,782 31,194 29.08%
-
Net Worth 103,093 102,959 98,279 98,279 88,919 61,359 61,359 41.28%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 103,093 102,959 98,279 98,279 88,919 61,359 61,359 41.28%
NOSH 466,486 468,000 468,000 468,000 468,000 383,500 383,500 13.93%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 20.61% 18.43% 18.51% 19.56% 20.44% 19.25% 18.37% -
ROE 11.52% 10.42% 10.12% 10.78% 13.62% 16.63% 11.44% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.36 12.43 11.48 11.57 12.66 13.82 9.96 15.46%
EPS 2.55 2.29 2.13 2.26 2.59 2.66 1.83 24.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.221 0.22 0.21 0.21 0.19 0.16 0.16 24.00%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.36 12.47 11.52 11.61 12.70 11.36 8.19 31.53%
EPS 2.55 2.30 2.13 2.27 2.60 2.19 1.50 42.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.221 0.2207 0.2107 0.2107 0.1906 0.1315 0.1315 41.31%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 - - -
Price 0.975 0.82 1.20 1.07 1.21 0.00 0.00 -
P/RPS 7.89 6.59 10.45 9.25 9.56 0.00 0.00 -
P/EPS 38.28 35.78 56.47 47.28 46.74 0.00 0.00 -
EY 2.61 2.80 1.77 2.12 2.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 3.73 5.71 5.10 6.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 27/02/24 14/11/23 29/08/23 - - - -
Price 1.19 0.925 0.96 1.12 0.00 0.00 0.00 -
P/RPS 9.63 7.44 8.36 9.68 0.00 0.00 0.00 -
P/EPS 46.72 40.36 45.18 49.49 0.00 0.00 0.00 -
EY 2.14 2.48 2.21 2.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 4.20 4.57 5.33 0.00 0.00 0.00 -

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