[D&O] QoQ TTM Result on 30-Jun-2022 [#2]

Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -10.0%
YoY- 4.81%
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 956,146 983,027 993,501 915,907 882,494 846,544 798,440 12.78%
PBT 50,177 90,532 122,072 125,180 141,577 138,103 133,922 -48.05%
Tax -70 -7,088 -10,451 -10,120 -13,548 -14,302 -19,443 -97.65%
NP 50,107 83,444 111,621 115,060 128,029 123,801 114,479 -42.38%
-
NP to SH 45,511 75,147 100,226 103,071 114,524 110,530 102,211 -41.71%
-
Tax Rate 0.14% 7.83% 8.56% 8.08% 9.57% 10.36% 14.52% -
Total Cost 906,039 899,583 881,880 800,847 754,465 722,743 683,961 20.63%
-
Net Worth 856,152 823,021 818,030 795,111 794,368 750,751 512,201 40.88%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 6,433 16,083 16,083 18,581 18,581 17,663 17,663 -49.03%
Div Payout % 14.14% 21.40% 16.05% 18.03% 16.22% 15.98% 17.28% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 856,152 823,021 818,030 795,111 794,368 750,751 512,201 40.88%
NOSH 1,237,730 1,237,261 1,237,223 1,237,142 1,237,142 1,237,142 1,198,642 2.16%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.24% 8.49% 11.24% 12.56% 14.51% 14.62% 14.34% -
ROE 5.32% 9.13% 12.25% 12.96% 14.42% 14.72% 19.96% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 77.26 79.45 80.30 74.03 71.33 69.88 67.05 9.91%
EPS 3.68 6.07 8.10 8.33 9.26 9.12 8.58 -43.15%
DPS 0.52 1.30 1.30 1.50 1.50 1.46 1.48 -50.23%
NAPS 0.6918 0.6652 0.6612 0.6427 0.6421 0.6197 0.4301 37.31%
Adjusted Per Share Value based on latest NOSH - 1,237,142
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 77.17 79.34 80.19 73.93 71.23 68.33 64.44 12.78%
EPS 3.67 6.07 8.09 8.32 9.24 8.92 8.25 -41.75%
DPS 0.52 1.30 1.30 1.50 1.50 1.43 1.43 -49.08%
NAPS 0.691 0.6643 0.6603 0.6418 0.6412 0.606 0.4134 40.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.32 4.28 4.03 3.85 4.50 5.90 5.72 -
P/RPS 5.59 5.39 5.02 5.20 6.31 8.44 8.53 -24.57%
P/EPS 117.47 70.47 49.75 46.21 48.61 64.67 66.65 45.96%
EY 0.85 1.42 2.01 2.16 2.06 1.55 1.50 -31.54%
DY 0.12 0.30 0.32 0.39 0.33 0.25 0.26 -40.30%
P/NAPS 6.24 6.43 6.09 5.99 7.01 9.52 13.30 -39.64%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 22/02/23 23/11/22 23/08/22 24/05/22 24/02/22 24/11/21 -
Price 3.89 4.54 3.75 4.09 3.70 4.68 5.87 -
P/RPS 5.03 5.71 4.67 5.52 5.19 6.70 8.76 -30.93%
P/EPS 105.78 74.75 46.29 49.09 39.97 51.30 68.39 33.77%
EY 0.95 1.34 2.16 2.04 2.50 1.95 1.46 -24.92%
DY 0.13 0.29 0.35 0.37 0.41 0.31 0.25 -35.36%
P/NAPS 5.62 6.83 5.67 6.36 5.76 7.55 13.65 -44.68%

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