[MATANG] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 39.21%
YoY- 9.75%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 15,660 18,920 13,884 12,188 8,312 8,836 10,980 6.09%
PBT 12,052 9,764 7,364 7,564 2,000 3,676 7,588 8.01%
Tax -1,368 -1,244 -1,648 -2,356 -948 -1,348 -1,880 -5.15%
NP 10,684 8,520 5,716 5,208 1,052 2,328 5,708 11.00%
-
NP to SH 10,684 8,520 5,716 5,208 1,052 2,328 5,708 11.00%
-
Tax Rate 11.35% 12.74% 22.38% 31.15% 47.40% 36.67% 24.78% -
Total Cost 4,976 10,400 8,168 6,980 7,260 6,508 5,272 -0.95%
-
Net Worth 238,920 261,254 238,920 181,000 181,000 181,000 181,000 4.73%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 238,920 261,254 238,920 181,000 181,000 181,000 181,000 4.73%
NOSH 2,389,200 2,389,200 2,172,000 1,810,000 1,810,000 1,810,000 1,810,000 4.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 68.22% 45.03% 41.17% 42.73% 12.66% 26.35% 51.99% -
ROE 4.47% 3.26% 2.39% 2.88% 0.58% 1.29% 3.15% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.66 0.80 0.64 0.67 0.46 0.49 0.61 1.32%
EPS 0.44 0.36 0.28 0.28 0.04 0.12 0.32 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 2,172,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.66 0.79 0.58 0.51 0.35 0.37 0.46 6.19%
EPS 0.44 0.36 0.24 0.22 0.04 0.10 0.24 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1093 0.10 0.0758 0.0758 0.0758 0.0758 4.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.09 0.09 0.09 0.08 0.065 0.08 0.10 -
P/RPS 13.73 11.30 14.08 11.88 14.15 16.39 16.48 -2.99%
P/EPS 20.13 25.09 34.20 27.80 111.83 62.20 31.71 -7.29%
EY 4.97 3.99 2.92 3.60 0.89 1.61 3.15 7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.82 0.80 0.65 0.80 1.00 -1.73%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 23/11/21 23/11/20 26/11/19 27/11/18 23/11/17 -
Price 0.085 0.095 0.11 0.085 0.08 0.075 0.105 -
P/RPS 12.97 11.93 17.21 12.62 17.42 15.36 17.31 -4.69%
P/EPS 19.01 26.48 41.80 29.54 137.64 58.31 33.30 -8.91%
EY 5.26 3.78 2.39 3.39 0.73 1.71 3.00 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 1.00 0.85 0.80 0.75 1.05 -3.45%

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