[MASTER] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -7.3%
YoY- -1.05%
Quarter Report
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 41,164 38,829 38,292 33,436 50,557 32,796 28,705 6.18%
PBT 7,212 5,756 5,315 1,962 3,946 1,759 1,566 28.97%
Tax -1,140 -1,504 -1,018 -250 -468 -477 -455 16.53%
NP 6,072 4,252 4,297 1,712 3,478 1,282 1,111 32.70%
-
NP to SH 6,072 4,252 4,297 1,714 3,481 1,284 1,114 32.64%
-
Tax Rate 15.81% 26.13% 19.15% 12.74% 11.86% 27.12% 29.05% -
Total Cost 35,092 34,577 33,995 31,724 47,079 31,514 27,594 4.08%
-
Net Worth 152,936 133,819 120,164 108,694 96,677 77,560 73,737 12.92%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 2,184 1,092 819 546 -
Div Payout % - - - 127.47% 31.38% 63.81% 49.03% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 152,936 133,819 120,164 108,694 96,677 77,560 73,737 12.92%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.75% 10.95% 11.22% 5.12% 6.88% 3.91% 3.87% -
ROE 3.97% 3.18% 3.58% 1.58% 3.60% 1.66% 1.51% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 75.36 71.09 70.11 61.22 92.56 60.04 52.55 6.18%
EPS 11.03 7.78 7.87 3.14 6.37 2.35 2.04 32.46%
DPS 0.00 0.00 0.00 4.00 2.00 1.50 1.00 -
NAPS 2.80 2.45 2.20 1.99 1.77 1.42 1.35 12.92%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 75.37 71.10 70.12 61.22 92.57 60.05 52.56 6.18%
EPS 11.12 7.79 7.87 3.14 6.37 2.35 2.04 32.64%
DPS 0.00 0.00 0.00 4.00 2.00 1.50 1.00 -
NAPS 2.8004 2.4503 2.2003 1.9903 1.7702 1.4202 1.3502 12.92%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.50 1.62 1.69 1.76 1.15 0.59 0.66 -
P/RPS 3.32 2.28 2.41 2.88 1.24 0.98 1.26 17.51%
P/EPS 22.49 20.81 21.48 56.09 18.04 25.10 32.36 -5.88%
EY 4.45 4.81 4.66 1.78 5.54 3.98 3.09 6.26%
DY 0.00 0.00 0.00 2.27 1.74 2.54 1.52 -
P/NAPS 0.89 0.66 0.77 0.88 0.65 0.42 0.49 10.45%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 19/08/22 20/08/21 21/08/20 23/08/19 24/08/18 23/08/17 -
Price 2.62 1.87 1.73 2.05 1.30 0.635 0.625 -
P/RPS 3.48 2.63 2.47 3.35 1.40 1.06 1.19 19.57%
P/EPS 23.57 24.02 21.99 65.33 20.40 27.01 30.64 -4.27%
EY 4.24 4.16 4.55 1.53 4.90 3.70 3.26 4.47%
DY 0.00 0.00 0.00 1.95 1.54 2.36 1.60 -
P/NAPS 0.94 0.76 0.79 1.03 0.73 0.45 0.46 12.64%

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