[CTOS] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 1.24%
YoY- 95.0%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Revenue 66,451 52,847 38,568 34,024 24.99%
PBT 30,417 27,618 14,093 11,721 37.42%
Tax -6,070 -4,859 -2,422 -1,420 62.29%
NP 24,347 22,759 11,671 10,301 33.20%
-
NP to SH 24,386 22,759 11,671 10,676 31.69%
-
Tax Rate 19.96% 17.59% 17.19% 12.12% -
Total Cost 42,104 30,088 26,897 23,723 21.07%
-
Net Worth 531,300 508,199 324,130 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Div 14,783 13,860 11,452 53,380 -34.81%
Div Payout % 60.62% 60.90% 98.13% 500.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Net Worth 531,300 508,199 324,130 0 -
NOSH 2,310,000 2,310,000 2,200,000 2,135,200 2.65%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
NP Margin 36.64% 43.07% 30.26% 30.28% -
ROE 4.59% 4.48% 3.60% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 2.88 2.29 1.78 1.59 21.89%
EPS 1.10 1.00 0.50 0.50 30.05%
DPS 0.64 0.60 0.53 2.50 -36.50%
NAPS 0.23 0.22 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,310,000
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 2.88 2.29 1.67 1.47 25.12%
EPS 1.10 1.00 0.51 0.46 33.72%
DPS 0.64 0.60 0.50 2.31 -34.80%
NAPS 0.23 0.22 0.1403 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 29/09/23 30/09/22 30/09/21 - -
Price 1.40 1.34 2.02 0.00 -
P/RPS 48.67 58.57 113.18 0.00 -
P/EPS 132.62 136.01 374.00 0.00 -
EY 0.75 0.74 0.27 0.00 -
DY 0.46 0.45 0.26 0.00 -
P/NAPS 6.09 6.09 13.47 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 27/10/23 27/10/22 15/10/21 - -
Price 1.44 1.34 2.06 0.00 -
P/RPS 50.06 58.57 115.42 0.00 -
P/EPS 136.41 136.01 381.41 0.00 -
EY 0.73 0.74 0.26 0.00 -
DY 0.44 0.45 0.26 0.00 -
P/NAPS 6.26 6.09 13.73 0.00 -

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
Post a Comment