[SIGN] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1.44%
YoY- 2229.98%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 361,743 305,724 221,820 166,954 144,342 127,689 139,589 88.34%
PBT 39,018 36,080 33,498 16,508 13,305 9,047 10,368 141.35%
Tax -9,730 -7,255 -5,534 -4,532 -4,084 -2,913 -3,734 89.03%
NP 29,288 28,825 27,964 11,976 9,221 6,134 6,634 168.39%
-
NP to SH 26,098 26,749 25,578 11,864 11,696 9,334 9,008 102.83%
-
Tax Rate 24.94% 20.11% 16.52% 27.45% 30.70% 32.20% 36.01% -
Total Cost 332,455 276,899 193,856 154,978 135,121 121,555 132,955 83.91%
-
Net Worth 249,268 242,019 218,040 204,240 201,480 198,720 223,925 7.38%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 249,268 242,019 218,040 204,240 201,480 198,720 223,925 7.38%
NOSH 295,248 295,248 295,248 295,248 295,248 295,248 295,248 0.00%
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 8.10% 9.43% 12.61% 7.17% 6.39% 4.80% 4.75% -
ROE 10.47% 11.05% 11.73% 5.81% 5.81% 4.70% 4.02% -
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 124.80 107.37 80.37 60.49 52.30 46.26 50.49 82.51%
EPS 9.00 9.39 9.27 4.30 4.24 3.38 3.26 96.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.74 0.73 0.72 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 295,248
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.04 47.36 34.36 25.86 22.36 19.78 21.63 88.31%
EPS 4.04 4.14 3.96 1.84 1.81 1.45 1.40 102.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3749 0.3378 0.3164 0.3121 0.3079 0.3469 7.39%
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 2.35 1.73 1.27 1.62 1.38 0.93 0.985 -
P/RPS 1.88 1.61 1.58 2.68 2.64 2.01 1.95 -2.40%
P/EPS 26.10 18.41 13.70 37.69 32.56 27.50 30.23 -9.30%
EY 3.83 5.43 7.30 2.65 3.07 3.64 3.31 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.04 1.61 2.19 1.89 1.29 1.22 70.83%
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 22/02/23 22/11/22 23/08/22 26/05/22 21/02/22 25/11/21 27/08/21 -
Price 2.42 2.91 1.48 1.35 1.40 1.32 0.95 -
P/RPS 1.94 2.71 1.84 2.23 2.68 2.85 1.88 2.11%
P/EPS 26.88 30.98 15.97 31.41 33.04 39.03 29.16 -5.26%
EY 3.72 3.23 6.26 3.18 3.03 2.56 3.43 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.42 1.87 1.82 1.92 1.83 1.17 79.05%

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