[LAGENDA] YoY Quarter Result on 31-Mar-2023 [#1]

Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -11.91%
YoY- -16.32%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 180,952 192,750 228,702 20,232 28,283 22,128 27,888 36.55%
PBT 53,097 65,117 78,174 5,776 527 -4,968 170 160.36%
Tax -13,793 -18,131 -22,602 -1,417 -682 0 0 -
NP 39,304 46,986 55,572 4,359 -155 -4,968 170 147.63%
-
NP to SH 39,336 47,007 55,576 4,359 -155 -4,968 170 147.67%
-
Tax Rate 25.98% 27.84% 28.91% 24.53% 129.41% - 0.00% -
Total Cost 141,648 145,764 173,130 15,873 28,438 27,096 27,718 31.22%
-
Net Worth 1,055,032 918,211 744,045 82,600 53,564 54,382 42,500 70.75%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,055,032 918,211 744,045 82,600 53,564 54,382 42,500 70.75%
NOSH 837,327 837,327 818,489 2,837,229 2,678,229 2,678,229 850,000 -0.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 21.72% 24.38% 24.30% 21.55% -0.55% -22.45% 0.61% -
ROE 3.73% 5.12% 7.47% 5.28% -0.29% -9.14% 0.40% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.61 23.09 30.74 0.73 1.06 1.22 3.28 36.89%
EPS 4.70 5.63 7.47 0.16 -0.01 -0.27 0.02 148.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.10 1.00 0.03 0.02 0.03 0.05 71.18%
Adjusted Per Share Value based on latest NOSH - 837,327
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.61 23.02 27.31 2.42 3.38 2.64 3.33 36.55%
EPS 4.70 5.61 6.64 0.52 -0.02 -0.59 0.02 148.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.0966 0.8886 0.0986 0.064 0.0649 0.0508 70.73%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.31 1.46 1.54 0.025 0.03 0.035 0.04 -
P/RPS 6.06 6.32 5.01 3.40 2.84 2.87 1.22 30.60%
P/EPS 27.89 25.93 20.62 15.79 -518.37 -12.77 200.00 -27.97%
EY 3.59 3.86 4.85 6.33 -0.19 -7.83 0.50 38.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 1.54 0.83 1.50 1.17 0.80 4.46%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 23/05/22 25/05/21 15/06/20 27/05/19 28/05/18 26/05/17 -
Price 1.24 1.39 1.38 0.025 0.03 0.035 0.035 -
P/RPS 5.74 6.02 4.49 3.40 2.84 2.87 1.07 32.29%
P/EPS 26.40 24.68 18.48 15.79 -518.37 -12.77 175.00 -27.02%
EY 3.79 4.05 5.41 6.33 -0.19 -7.83 0.57 37.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.26 1.38 0.83 1.50 1.17 0.70 5.76%

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