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

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	11,791,232	11,950,455	12,141,090	12,255,553	12,104,601	12,186,426	12,177,169	-2.11%
YoY %	-1.33%	-1.57%	-0.93%	1.25%	-0.67%	0.08%	-	-
Horiz. %	96.83%	98.14%	99.70%	100.64%	99.40%	100.08%	100.00%	-
PBT	2,199,573	2,036,358	1,959,611	1,808,505	1,628,802	1,584,034	1,640,363	21.53%
YoY %	8.02%	3.92%	8.36%	11.03%	2.83%	-3.43%	-	-
Horiz. %	134.09%	124.14%	119.46%	110.25%	99.30%	96.57%	100.00%	-
Tax	-463,526	-222,311	21,847	76,531	-23,362	-256,043	-504,441	-5.46%
YoY %	-108.50%	-1,117.58%	-71.45%	427.59%	90.88%	49.24%	-	-
Horiz. %	91.89%	44.07%	-4.33%	-15.17%	4.63%	50.76%	100.00%	-
NP	1,736,047	1,814,047	1,981,458	1,885,036	1,605,440	1,327,991	1,135,922	32.57%
YoY %	-4.30%	-8.45%	5.12%	17.42%	20.89%	16.91%	-	-
Horiz. %	152.83%	159.70%	174.44%	165.95%	141.33%	116.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,719,799	1,792,953	1,965,270	1,870,556	1,597,201	1,324,206	1,133,533	31.93%
YoY %	-4.08%	-8.77%	5.06%	17.11%	20.62%	16.82%	-	-
Horiz. %	151.72%	158.17%	173.38%	165.02%	140.90%	116.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.07%	10.92%	-1.11%	-4.23%	1.43%	16.16%	30.75%	-
YoY %	92.95%	1,083.78%	73.76%	-395.80%	-91.15%	-47.45%	-	-
Horiz. %	68.52%	35.51%	-3.61%	-13.76%	4.65%	52.55%	100.00%	-
Total Cost	10,055,185	10,136,408	10,159,632	10,370,517	10,499,161	10,858,435	11,041,247	-6.03%
YoY %	-0.80%	-0.23%	-2.03%	-1.23%	-3.31%	-1.66%	-	-
Horiz. %	91.07%	91.80%	92.02%	93.93%	95.09%	98.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,343,370	9,408,517	9,008,832	9,161,127	8,701,675	8,555,113	7,976,234	11.09%
YoY %	-0.69%	4.44%	-1.66%	5.28%	1.71%	7.26%	-	-
Horiz. %	117.14%	117.96%	112.95%	114.86%	109.10%	107.26%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	1,074,417	1,074,417	957,791	957,791	649,010	649,010	625,555	43.27%
YoY %	0.00%	12.18%	0.00%	47.58%	0.00%	3.75%	-	-
Horiz. %	171.75%	171.75%	153.11%	153.11%	103.75%	103.75%	100.00%	-
Div Payout %	62.47%	59.92%	48.74%	51.20%	40.63%	49.01%	55.19%	-
YoY %	4.26%	22.94%	-4.80%	26.02%	-17.10%	-11.20%	-	-
Horiz. %	113.19%	108.57%	88.31%	92.77%	73.62%	88.80%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	9,343,370	9,408,517	9,008,832	9,161,127	8,701,675	8,555,113	7,976,234	11.09%
YoY %	-0.69%	4.44%	-1.66%	5.28%	1.71%	7.26%	-	-
Horiz. %	117.14%	117.96%	112.95%	114.86%	109.10%	107.26%	100.00%	-
NOSH	3,836,955	3,837,704	3,837,628	3,837,628	3,836,598	3,821,977	3,821,977	0.26%
YoY %	-0.02%	0.00%	0.00%	0.03%	0.38%	0.00%	-	-
Horiz. %	100.39%	100.41%	100.41%	100.41%	100.38%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	14.72%	15.18%	16.32%	15.38%	13.26%	10.90%	9.33%	-
YoY %	-3.03%	-6.99%	6.11%	15.99%	21.65%	16.83%	-	-
Horiz. %	157.77%	162.70%	174.92%	164.84%	142.12%	116.83%	100.00%	-
ROE	18.41%	19.06%	21.81%	20.42%	18.36%	15.48%	14.21%	-
YoY %	-3.41%	-12.61%	6.81%	11.22%	18.60%	8.94%	-	-
Horiz. %	129.56%	134.13%	153.48%	143.70%	129.20%	108.94%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	307.31	311.40	316.37	319.42	316.59	318.85	318.65	-2.38%
YoY %	-1.31%	-1.57%	-0.95%	0.89%	-0.71%	0.06%	-	-
Horiz. %	96.44%	97.72%	99.28%	100.24%	99.35%	100.06%	100.00%	-
EPS	44.82	46.72	51.21	48.75	41.77	34.65	29.66	31.58%
YoY %	-4.07%	-8.77%	5.05%	16.71%	20.55%	16.82%	-	-
Horiz. %	151.11%	157.52%	172.66%	164.36%	140.83%	116.82%	100.00%	-
DPS	28.00	28.00	25.00	25.00	17.00	17.00	16.50	42.13%
YoY %	0.00%	12.00%	0.00%	47.06%	0.00%	3.03%	-	-
Horiz. %	169.70%	169.70%	151.52%	151.52%	103.03%	103.03%	100.00%	-
NAPS	2.4351	2.4516	2.3475	2.3877	2.2759	2.2384	2.0872	10.79%
YoY %	-0.67%	4.43%	-1.68%	4.91%	1.68%	7.24%	-	-
Horiz. %	116.67%	117.46%	112.47%	114.40%	109.04%	107.24%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 3,837,628
RPS	307.31	311.46	316.43	319.41	315.47	317.61	317.37	-2.11%
YoY %	-1.33%	-1.57%	-0.93%	1.25%	-0.67%	0.08%	-	-
Horiz. %	96.83%	98.14%	99.70%	100.64%	99.40%	100.08%	100.00%	-
EPS	44.82	46.73	51.22	48.75	41.63	34.51	29.54	31.94%
YoY %	-4.09%	-8.77%	5.07%	17.10%	20.63%	16.82%	-	-
Horiz. %	151.73%	158.19%	173.39%	165.03%	140.93%	116.82%	100.00%	-
DPS	28.00	28.00	24.96	24.96	16.91	16.91	16.30	43.29%
YoY %	0.00%	12.18%	0.00%	47.60%	0.00%	3.74%	-	-
Horiz. %	171.78%	171.78%	153.13%	153.13%	103.74%	103.74%	100.00%	-
NAPS	2.4351	2.4521	2.3479	2.3876	2.2679	2.2297	2.0788	11.09%
YoY %	-0.69%	4.44%	-1.66%	5.28%	1.71%	7.26%	-	-
Horiz. %	117.14%	117.96%	112.94%	114.85%	109.10%	107.26%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	6.72	6.76	6.04	5.55	4.90	4.91	4.90	-
P/RPS	2.19	2.17	1.91	1.74	1.55	1.54	1.54	26.37%
YoY %	0.92%	13.61%	9.77%	12.26%	0.65%	0.00%	-	-
Horiz. %	142.21%	140.91%	124.03%	112.99%	100.65%	100.00%	100.00%	-
P/EPS	14.99	14.47	11.79	11.38	11.73	14.17	16.52	-6.25%
YoY %	3.59%	22.73%	3.60%	-2.98%	-17.22%	-14.23%	-	-
Horiz. %	90.74%	87.59%	71.37%	68.89%	71.00%	85.77%	100.00%	-
EY	6.67	6.91	8.48	8.78	8.53	7.06	6.05	6.70%
YoY %	-3.47%	-18.51%	-3.42%	2.93%	20.82%	16.69%	-	-
Horiz. %	110.25%	114.21%	140.17%	145.12%	140.99%	116.69%	100.00%	-
DY	4.17	4.14	4.14	4.50	3.47	3.46	3.37	15.21%
YoY %	0.72%	0.00%	-8.00%	29.68%	0.29%	2.67%	-	-
Horiz. %	123.74%	122.85%	122.85%	133.53%	102.97%	102.67%	100.00%	-
P/NAPS	2.76	2.76	2.57	2.32	2.15	2.19	2.35	11.28%
YoY %	0.00%	7.39%	10.78%	7.91%	-1.83%	-6.81%	-	-
Horiz. %	117.45%	117.45%	109.36%	98.72%	91.49%	93.19%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	26/11/24	26/08/24	30/05/24	23/02/24	23/11/23	25/08/23	25/05/23	-
Price	6.38	6.76	6.26	5.91	5.23	5.06	5.00	-
P/RPS	2.08	2.17	1.98	1.85	1.65	1.59	1.57	20.56%
YoY %	-4.15%	9.60%	7.03%	12.12%	3.77%	1.27%	-	-
Horiz. %	132.48%	138.22%	126.11%	117.83%	105.10%	101.27%	100.00%	-
P/EPS	14.23	14.47	12.22	12.12	12.52	14.60	16.86	-10.66%
YoY %	-1.66%	18.41%	0.83%	-3.19%	-14.25%	-13.40%	-	-
Horiz. %	84.40%	85.82%	72.48%	71.89%	74.26%	86.60%	100.00%	-
EY	7.03	6.91	8.18	8.25	7.99	6.85	5.93	11.97%
YoY %	1.74%	-15.53%	-0.85%	3.25%	16.64%	15.51%	-	-
Horiz. %	118.55%	116.53%	137.94%	139.12%	134.74%	115.51%	100.00%	-
DY	4.39	4.14	3.99	4.23	3.25	3.36	3.30	20.89%
YoY %	6.04%	3.76%	-5.67%	30.15%	-3.27%	1.82%	-	-
Horiz. %	133.03%	125.45%	120.91%	128.18%	98.48%	101.82%	100.00%	-
P/NAPS	2.62	2.76	2.67	2.48	2.30	2.26	2.40	6.00%
YoY %	-5.07%	3.37%	7.66%	7.83%	1.77%	-5.83%	-	-
Horiz. %	109.17%	115.00%	111.25%	103.33%	95.83%	94.17%	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