[TM] QoQ TTM Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	12,104,601	12,186,426	12,177,169	12,118,086	12,292,906	11,938,147	11,611,783	2.80%
YoY %	-0.67%	0.08%	0.49%	-1.42%	2.97%	2.81%	-	-
Horiz. %	104.24%	104.95%	104.87%	104.36%	105.87%	102.81%	100.00%	-
PBT	1,628,802	1,584,034	1,640,363	1,686,513	1,666,626	1,559,008	1,307,037	15.78%
YoY %	2.83%	-3.43%	-2.74%	1.19%	6.90%	19.28%	-	-
Horiz. %	124.62%	121.19%	125.50%	129.03%	127.51%	119.28%	100.00%	-
Tax	-23,362	-256,043	-504,441	-542,312	-615,658	-502,099	-412,750	-85.23%
YoY %	90.88%	49.24%	6.98%	11.91%	-22.62%	-21.65%	-	-
Horiz. %	5.66%	62.03%	122.21%	131.39%	149.16%	121.65%	100.00%	-
NP	1,605,440	1,327,991	1,135,922	1,144,201	1,050,968	1,056,909	894,287	47.65%
YoY %	20.89%	16.91%	-0.72%	8.87%	-0.56%	18.18%	-	-
Horiz. %	179.52%	148.50%	127.02%	127.95%	117.52%	118.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,597,201	1,324,206	1,133,533	1,143,281	1,063,046	1,069,059	909,590	45.49%
YoY %	20.62%	16.82%	-0.85%	7.55%	-0.56%	17.53%	-	-
Horiz. %	175.60%	145.58%	124.62%	125.69%	116.87%	117.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.43%	16.16%	30.75%	32.16%	36.94%	32.21%	31.58%	-
YoY %	-91.15%	-47.45%	-4.38%	-12.94%	14.68%	1.99%	-	-
Horiz. %	4.53%	51.17%	97.37%	101.84%	116.97%	101.99%	100.00%	-
Total Cost	10,499,161	10,858,435	11,041,247	10,973,885	11,241,938	10,881,238	10,717,496	-1.36%
YoY %	-3.31%	-1.66%	0.61%	-2.38%	3.31%	1.53%	-	-
Horiz. %	97.96%	101.32%	103.02%	102.39%	104.89%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,701,675	8,555,113	7,976,234	7,918,528	7,924,709	8,010,812	7,617,215	9.27%
YoY %	1.71%	7.26%	0.73%	-0.08%	-1.07%	5.17%	-	-
Horiz. %	114.24%	112.31%	104.71%	103.96%	104.04%	105.17%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	649,010	649,010	625,555	625,555	566,055	566,055	490,581	20.49%
YoY %	0.00%	3.75%	0.00%	10.51%	0.00%	15.38%	-	-
Horiz. %	132.29%	132.29%	127.51%	127.51%	115.38%	115.38%	100.00%	-
Div Payout %	40.63%	49.01%	55.19%	54.72%	53.25%	52.95%	53.93%	-
YoY %	-17.10%	-11.20%	0.86%	2.76%	0.57%	-1.82%	-	-
Horiz. %	75.34%	90.88%	102.34%	101.46%	98.74%	98.18%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	8,701,675	8,555,113	7,976,234	7,918,528	7,924,709	8,010,812	7,617,215	9.27%
YoY %	1.71%	7.26%	0.73%	-0.08%	-1.07%	5.17%	-	-
Horiz. %	114.24%	112.31%	104.71%	103.96%	104.04%	105.17%	100.00%	-
NOSH	3,836,598	3,821,977	3,821,977	3,821,010	3,787,668	3,773,700	3,773,700	1.10%
YoY %	0.38%	0.00%	0.03%	0.88%	0.37%	0.00%	-	-
Horiz. %	101.67%	101.28%	101.28%	101.25%	100.37%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	13.26%	10.90%	9.33%	9.44%	8.55%	8.85%	7.70%	-
YoY %	21.65%	16.83%	-1.17%	10.41%	-3.39%	14.94%	-	-
Horiz. %	172.21%	141.56%	121.17%	122.60%	111.04%	114.94%	100.00%	-
ROE	18.36%	15.48%	14.21%	14.44%	13.41%	13.35%	11.94%	-
YoY %	18.60%	8.94%	-1.59%	7.68%	0.45%	11.81%	-	-
Horiz. %	153.77%	129.65%	119.01%	120.94%	112.31%	111.81%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	316.59	318.85	318.65	317.87	324.92	316.35	307.70	1.91%
YoY %	-0.71%	0.06%	0.25%	-2.17%	2.71%	2.81%	-	-
Horiz. %	102.89%	103.62%	103.56%	103.31%	105.60%	102.81%	100.00%	-
EPS	41.77	34.65	29.66	29.99	28.10	28.33	24.10	44.24%
YoY %	20.55%	16.82%	-1.10%	6.73%	-0.81%	17.55%	-	-
Horiz. %	173.32%	143.78%	123.07%	124.44%	116.60%	117.55%	100.00%	-
DPS	17.00	17.00	16.50	16.50	15.00	15.00	13.00	19.56%
YoY %	0.00%	3.03%	0.00%	10.00%	0.00%	15.38%	-	-
Horiz. %	130.77%	130.77%	126.92%	126.92%	115.38%	115.38%	100.00%	-
NAPS	2.2759	2.2384	2.0872	2.0771	2.0946	2.1228	2.0185	8.32%
YoY %	1.68%	7.24%	0.49%	-0.84%	-1.33%	5.17%	-	-
Horiz. %	112.75%	110.89%	103.40%	102.90%	103.77%	105.17%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,821,010
RPS	315.47	317.61	317.37	315.83	320.38	311.14	302.63	2.80%
YoY %	-0.67%	0.08%	0.49%	-1.42%	2.97%	2.81%	-	-
Horiz. %	104.24%	104.95%	104.87%	104.36%	105.87%	102.81%	100.00%	-
EPS	41.63	34.51	29.54	29.80	27.71	27.86	23.71	45.49%
YoY %	20.63%	16.82%	-0.87%	7.54%	-0.54%	17.50%	-	-
Horiz. %	175.58%	145.55%	124.59%	125.69%	116.87%	117.50%	100.00%	-
DPS	16.91	16.91	16.30	16.30	14.75	14.75	12.79	20.44%
YoY %	0.00%	3.74%	0.00%	10.51%	0.00%	15.32%	-	-
Horiz. %	132.21%	132.21%	127.44%	127.44%	115.32%	115.32%	100.00%	-
NAPS	2.2679	2.2297	2.0788	2.0638	2.0654	2.0878	1.9852	9.27%
YoY %	1.71%	7.26%	0.73%	-0.08%	-1.07%	5.17%	-	-
Horiz. %	114.24%	112.32%	104.71%	103.96%	104.04%	105.17%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	4.90	4.91	4.90	5.40	5.47	5.25	4.89	-
P/RPS	1.55	1.54	1.54	1.70	1.68	1.66	1.59	-1.68%
YoY %	0.65%	0.00%	-9.41%	1.19%	1.20%	4.40%	-	-
Horiz. %	97.48%	96.86%	96.86%	106.92%	105.66%	104.40%	100.00%	-
P/EPS	11.73	14.17	16.52	18.01	19.47	18.53	20.29	-30.57%
YoY %	-17.22%	-14.23%	-8.27%	-7.50%	5.07%	-8.67%	-	-
Horiz. %	57.81%	69.84%	81.42%	88.76%	95.96%	91.33%	100.00%	-
EY	8.53	7.06	6.05	5.55	5.14	5.40	4.93	44.07%
YoY %	20.82%	16.69%	9.01%	7.98%	-4.81%	9.53%	-	-
Horiz. %	173.02%	143.20%	122.72%	112.58%	104.26%	109.53%	100.00%	-
DY	3.47	3.46	3.37	3.06	2.74	2.86	2.66	19.36%
YoY %	0.29%	2.67%	10.13%	11.68%	-4.20%	7.52%	-	-
Horiz. %	130.45%	130.08%	126.69%	115.04%	103.01%	107.52%	100.00%	-
P/NAPS	2.15	2.19	2.35	2.60	2.61	2.47	2.42	-7.57%
YoY %	-1.83%	-6.81%	-9.62%	-0.38%	5.67%	2.07%	-	-
Horiz. %	88.84%	90.50%	97.11%	107.44%	107.85%	102.07%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	25/08/23	25/05/23	28/02/23	22/11/22	24/08/22	25/05/22	-
Price	5.23	5.06	5.00	5.03	5.45	5.65	4.71	-
P/RPS	1.65	1.59	1.57	1.58	1.68	1.79	1.53	5.15%
YoY %	3.77%	1.27%	-0.63%	-5.95%	-6.15%	16.99%	-	-
Horiz. %	107.84%	103.92%	102.61%	103.27%	109.80%	116.99%	100.00%	-
P/EPS	12.52	14.60	16.86	16.77	19.40	19.94	19.54	-25.65%
YoY %	-14.25%	-13.40%	0.54%	-13.56%	-2.71%	2.05%	-	-
Horiz. %	64.07%	74.72%	86.28%	85.82%	99.28%	102.05%	100.00%	-
EY	7.99	6.85	5.93	5.96	5.16	5.01	5.12	34.50%
YoY %	16.64%	15.51%	-0.50%	15.50%	2.99%	-2.15%	-	-
Horiz. %	156.05%	133.79%	115.82%	116.41%	100.78%	97.85%	100.00%	-
DY	3.25	3.36	3.30	3.28	2.75	2.65	2.76	11.49%
YoY %	-3.27%	1.82%	0.61%	19.27%	3.77%	-3.99%	-	-
Horiz. %	117.75%	121.74%	119.57%	118.84%	99.64%	96.01%	100.00%	-
P/NAPS	2.30	2.26	2.40	2.42	2.60	2.66	2.33	-0.85%
YoY %	1.77%	-5.83%	-0.83%	-6.92%	-2.26%	14.16%	-	-
Horiz. %	98.71%	97.00%	103.00%	103.86%	111.59%	114.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos