[LAGENDA] YoY Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 24.98%
YoY- -20.9%
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 248,086 236,065 251,106 272,585 24,260 30,930 26,872 44.81%
PBT 59,234 65,448 79,228 82,688 5,364 -15,172 -16,740 -
Tax -17,190 -20,665 -22,810 -27,015 -2,807 -555 204 -
NP 42,044 44,783 56,418 55,673 2,557 -15,727 -16,536 -
-
NP to SH 41,851 44,654 56,452 46,499 2,557 -15,727 -16,536 -
-
Tax Rate 29.02% 31.57% 28.79% 32.67% 52.33% - - -
Total Cost 206,042 191,282 194,688 216,912 21,703 46,657 43,408 29.62%
-
Net Worth 1,105,271 1,012,393 882,528 618,082 53,564 53,564 43,303 71.54%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 29,306 29,284 28,080 6,230 - - - -
Div Payout % 70.03% 65.58% 49.74% 13.40% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,105,271 1,012,393 882,528 618,082 53,564 53,564 43,303 71.54%
NOSH 837,327 837,327 821,963 483,489 2,678,229 2,678,229 2,678,229 -17.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.95% 18.97% 22.47% 20.42% 10.54% -50.85% -61.54% -
ROE 3.79% 4.41% 6.40% 7.52% 4.77% -29.36% -38.19% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.63 28.21 31.30 109.37 0.91 1.15 1.86 58.59%
EPS 5.00 5.34 7.04 22.34 0.10 -0.59 -1.15 -
DPS 3.50 3.50 3.50 2.50 0.00 0.00 0.00 -
NAPS 1.32 1.21 1.10 2.48 0.02 0.02 0.03 87.83%
Adjusted Per Share Value based on latest NOSH - 837,327
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.62 28.18 29.98 32.54 2.90 3.69 3.21 44.80%
EPS 5.00 5.33 6.74 5.55 0.31 -1.88 -1.97 -
DPS 3.50 3.50 3.35 0.74 0.00 0.00 0.00 -
NAPS 1.3195 1.2086 1.0536 0.7379 0.0639 0.0639 0.0517 71.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.24 1.19 1.34 1.21 0.03 0.03 0.035 -
P/RPS 4.19 4.22 4.28 1.11 3.31 2.60 1.88 14.28%
P/EPS 24.81 22.30 19.04 6.49 31.42 -5.11 -3.06 -
EY 4.03 4.48 5.25 15.42 3.18 -19.57 -32.73 -
DY 2.82 2.94 2.61 2.07 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 1.22 0.49 1.50 1.50 1.17 -3.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 22/02/22 22/02/21 26/02/20 26/02/19 28/02/18 -
Price 1.45 1.32 1.45 1.67 0.03 0.03 0.035 -
P/RPS 4.89 4.68 4.63 1.53 3.31 2.60 1.88 17.26%
P/EPS 29.01 24.73 20.61 8.95 31.42 -5.11 -3.06 -
EY 3.45 4.04 4.85 11.17 3.18 -19.57 -32.73 -
DY 2.41 2.65 2.41 1.50 0.00 0.00 0.00 -
P/NAPS 1.10 1.09 1.32 0.67 1.50 1.50 1.17 -1.02%

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