[BURSA] YoY Quarter Result on 31-Dec-2019 [#4]

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Quarter Result
Revenue	145,701	165,181	230,701	129,330	128,916	141,203	123,736	2.75%
YoY %	-11.79%	-28.40%	78.38%	0.32%	-8.70%	14.12%	-	-
Horiz. %	117.75%	133.49%	186.45%	104.52%	104.19%	114.12%	100.00%	-
PBT	67,607	89,647	139,156	63,296	71,661	74,626	68,958	-0.32%
YoY %	-24.59%	-35.58%	119.85%	-11.67%	-3.97%	8.22%	-	-
Horiz. %	98.04%	130.00%	201.80%	91.79%	103.92%	108.22%	100.00%	-
Tax	-18,602	-24,694	-34,302	-17,739	-18,023	-17,351	-16,568	1.94%
YoY %	24.67%	28.01%	-93.37%	1.58%	-3.87%	-4.73%	-	-
Horiz. %	112.28%	149.05%	207.04%	107.07%	108.78%	104.73%	100.00%	-
NP	49,005	64,953	104,854	45,557	53,638	57,275	52,390	-1.10%
YoY %	-24.55%	-38.05%	130.16%	-15.07%	-6.35%	9.32%	-	-
Horiz. %	93.54%	123.98%	200.14%	86.96%	102.38%	109.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,005	64,953	104,854	45,557	51,855	55,270	50,167	-0.38%
YoY %	-24.55%	-38.05%	130.16%	-12.15%	-6.18%	10.17%	-	-
Horiz. %	97.68%	129.47%	209.01%	90.81%	103.36%	110.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.51%	27.55%	24.65%	28.03%	25.15%	23.25%	24.03%	-
YoY %	-0.15%	11.76%	-12.06%	11.45%	8.17%	-3.25%	-	-
Horiz. %	114.48%	114.65%	102.58%	116.65%	104.66%	96.75%	100.00%	-
Total Cost	96,696	100,228	125,847	83,773	75,278	83,928	71,346	5.19%
YoY %	-3.52%	-20.36%	50.22%	11.28%	-10.31%	17.64%	-	-
Horiz. %	135.53%	140.48%	176.39%	117.42%	105.51%	117.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,020	817,392	897,438	759,992	872,072	849,251	868,761	-1.67%
YoY %	-3.96%	-8.92%	18.09%	-12.85%	2.69%	-2.25%	-	-
Horiz. %	90.36%	94.09%	103.30%	87.48%	100.38%	97.75%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	93,069	137,580	274,891	84,084	93,667	99,437	91,166	0.34%
YoY %	-32.35%	-49.95%	226.92%	-10.23%	-5.80%	9.07%	-	-
Horiz. %	102.09%	150.91%	301.53%	92.23%	102.74%	109.07%	100.00%	-
Div Payout %	189.92%	211.82%	262.17%	184.57%	180.63%	179.91%	181.73%	-
YoY %	-10.34%	-19.21%	42.04%	2.18%	0.40%	-1.00%	-	-
Horiz. %	104.51%	116.56%	144.26%	101.56%	99.39%	99.00%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	785,020	817,392	897,438	759,992	872,072	849,251	868,761	-1.67%
YoY %	-3.96%	-8.92%	18.09%	-12.85%	2.69%	-2.25%	-	-
Horiz. %	90.36%	94.09%	103.30%	87.48%	100.38%	97.75%	100.00%	-
NOSH	809,299	809,299	809,026	808,503	807,474	537,500	536,272	7.09%
YoY %	0.00%	0.03%	0.06%	0.13%	50.23%	0.23%	-	-
Horiz. %	150.91%	150.91%	150.86%	150.76%	150.57%	100.23%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	33.63%	39.32%	45.45%	35.23%	41.61%	40.56%	42.34%	-
YoY %	-14.47%	-13.49%	29.01%	-15.33%	2.59%	-4.20%	-	-
Horiz. %	79.43%	92.87%	107.35%	83.21%	98.28%	95.80%	100.00%	-
ROE	6.24%	7.95%	11.68%	5.99%	5.95%	6.51%	5.77%	-
YoY %	-21.51%	-31.93%	94.99%	0.67%	-8.60%	12.82%	-	-
Horiz. %	108.15%	137.78%	202.43%	103.81%	103.12%	112.82%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	18.00	20.41	28.53	16.00	15.97	26.27	23.07	-4.04%
YoY %	-11.81%	-28.46%	78.31%	0.19%	-39.21%	13.87%	-	-
Horiz. %	78.02%	88.47%	123.67%	69.35%	69.22%	113.87%	100.00%	-
EPS	6.10	8.00	13.00	5.60	6.40	10.30	9.40	-6.95%
YoY %	-23.75%	-38.46%	132.14%	-12.50%	-37.86%	9.57%	-	-
Horiz. %	64.89%	85.11%	138.30%	59.57%	68.09%	109.57%	100.00%	-
DPS	11.50	17.00	34.00	10.40	11.60	18.50	17.00	-6.30%
YoY %	-32.35%	-50.00%	226.92%	-10.34%	-37.30%	8.82%	-	-
Horiz. %	67.65%	100.00%	200.00%	61.18%	68.24%	108.82%	100.00%	-
NAPS	0.97	1.01	1.11	0.94	1.08	1.58	1.62	-8.18%
YoY %	-3.96%	-9.01%	18.09%	-12.96%	-31.65%	-2.47%	-	-
Horiz. %	59.88%	62.35%	68.52%	58.02%	66.67%	97.53%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 808,503
RPS	18.00	20.41	28.51	15.98	15.93	17.45	15.29	2.75%
YoY %	-11.81%	-28.41%	78.41%	0.31%	-8.71%	14.13%	-	-
Horiz. %	117.72%	133.49%	186.46%	104.51%	104.19%	114.13%	100.00%	-
EPS	6.10	8.00	12.96	5.63	6.41	6.83	6.20	-0.27%
YoY %	-23.75%	-38.27%	130.20%	-12.17%	-6.15%	10.16%	-	-
Horiz. %	98.39%	129.03%	209.03%	90.81%	103.39%	110.16%	100.00%	-
DPS	11.50	17.00	33.97	10.39	11.57	12.29	11.26	0.35%
YoY %	-32.35%	-49.96%	226.95%	-10.20%	-5.86%	9.15%	-	-
Horiz. %	102.13%	150.98%	301.69%	92.27%	102.75%	109.15%	100.00%	-
NAPS	0.97	1.01	1.1089	0.9391	1.0776	1.0494	1.0735	-1.67%
YoY %	-3.96%	-8.92%	18.08%	-12.85%	2.69%	-2.24%	-	-
Horiz. %	90.36%	94.08%	103.30%	87.48%	100.38%	97.76%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	6.65	6.55	8.30	6.09	6.84	10.12	8.85	-
P/RPS	36.94	32.09	29.09	38.07	42.84	38.52	38.36	-0.62%
YoY %	15.11%	10.31%	-23.59%	-11.13%	11.21%	0.42%	-	-
Horiz. %	96.30%	83.65%	75.83%	99.24%	111.68%	100.42%	100.00%	-
P/EPS	109.82	81.61	64.00	108.08	106.51	98.42	94.60	2.51%
YoY %	34.57%	27.52%	-40.78%	1.47%	8.22%	4.04%	-	-
Horiz. %	116.09%	86.27%	67.65%	114.25%	112.59%	104.04%	100.00%	-
EY	0.91	1.23	1.56	0.93	0.94	1.02	1.06	-2.50%
YoY %	-26.02%	-21.15%	67.74%	-1.06%	-7.84%	-3.77%	-	-
Horiz. %	85.85%	116.04%	147.17%	87.74%	88.68%	96.23%	100.00%	-
DY	1.73	2.60	4.10	1.71	1.70	1.83	1.92	-1.72%
YoY %	-33.46%	-36.59%	139.77%	0.59%	-7.10%	-4.69%	-	-
Horiz. %	90.10%	135.42%	213.54%	89.06%	88.54%	95.31%	100.00%	-
P/NAPS	6.86	6.49	7.48	6.48	6.33	6.41	5.46	3.87%
YoY %	5.70%	-13.24%	15.43%	2.37%	-1.25%	17.40%	-	-
Horiz. %	125.64%	118.86%	137.00%	118.68%	115.93%	117.40%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	31/01/23	28/01/22	02/02/21	30/01/20	30/01/19	05/02/18	03/02/17	-
Price	6.72	6.18	9.35	5.84	7.30	10.88	8.86	-
P/RPS	37.33	30.28	32.77	36.51	45.72	41.42	38.40	-0.46%
YoY %	23.28%	-7.60%	-10.24%	-20.14%	10.38%	7.86%	-	-
Horiz. %	97.21%	78.85%	85.34%	95.08%	119.06%	107.86%	100.00%	-
P/EPS	110.98	77.00	72.10	103.64	113.67	105.81	94.71	2.67%
YoY %	44.13%	6.80%	-30.43%	-8.82%	7.43%	11.72%	-	-
Horiz. %	117.18%	81.30%	76.13%	109.43%	120.02%	111.72%	100.00%	-
EY	0.90	1.30	1.39	0.96	0.88	0.95	1.06	-2.68%
YoY %	-30.77%	-6.47%	44.79%	9.09%	-7.37%	-10.38%	-	-
Horiz. %	84.91%	122.64%	131.13%	90.57%	83.02%	89.62%	100.00%	-
DY	1.71	2.75	3.64	1.78	1.59	1.70	1.92	-1.91%
YoY %	-37.82%	-24.45%	104.49%	11.95%	-6.47%	-11.46%	-	-
Horiz. %	89.06%	143.23%	189.58%	92.71%	82.81%	88.54%	100.00%	-
P/NAPS	6.93	6.12	8.42	6.21	6.76	6.89	5.47	4.01%
YoY %	13.24%	-27.32%	35.59%	-8.14%	-1.89%	25.96%	-	-
Horiz. %	126.69%	111.88%	153.93%	113.53%	123.58%	125.96%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos