[CTOS] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
27-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 2.19%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 CAGR
Revenue 241,030 180,832 148,843 27.25%
PBT 96,874 80,740 53,335 34.77%
Tax -21,087 -11,245 -10,633 40.82%
NP 75,787 69,495 42,702 33.22%
-
NP to SH 75,826 69,495 44,088 31.14%
-
Tax Rate 21.77% 13.93% 19.94% -
Total Cost 165,243 111,337 106,141 24.77%
-
Net Worth 531,300 508,199 324,130 28.02%
Dividend
30/09/23 30/09/22 30/09/21 CAGR
Div 45,737 41,902 459,992 -68.46%
Div Payout % 60.32% 60.30% 1,043.35% -
Equity
30/09/23 30/09/22 30/09/21 CAGR
Net Worth 531,300 508,199 324,130 28.02%
NOSH 2,310,000 2,310,000 2,200,000 2.46%
Ratio Analysis
30/09/23 30/09/22 30/09/21 CAGR
NP Margin 31.44% 38.43% 28.69% -
ROE 14.27% 13.67% 13.60% -
Per Share
30/09/23 30/09/22 30/09/21 CAGR
RPS 10.43 7.83 6.89 23.03%
EPS 3.28 3.01 2.04 26.80%
DPS 1.98 1.81 21.29 -69.50%
NAPS 0.23 0.22 0.15 23.82%
Adjusted Per Share Value based on latest NOSH - 2,310,000
30/09/23 30/09/22 30/09/21 CAGR
RPS 10.43 7.83 6.44 27.26%
EPS 3.28 3.01 1.91 31.04%
DPS 1.98 1.81 19.91 -68.46%
NAPS 0.23 0.22 0.1403 28.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 CAGR
Date 29/09/23 30/09/22 30/09/21 -
Price 1.40 1.34 2.02 -
P/RPS 13.42 17.12 29.33 -32.35%
P/EPS 42.65 44.54 99.01 -34.36%
EY 2.34 2.25 1.01 52.21%
DY 1.41 1.35 10.54 -63.42%
P/NAPS 6.09 6.09 13.47 -32.76%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 CAGR
Date 27/10/23 27/10/22 - -
Price 1.44 1.34 0.00 -
P/RPS 13.80 17.12 0.00 -
P/EPS 43.87 44.54 0.00 -
EY 2.28 2.25 0.00 -
DY 1.37 1.35 0.00 -
P/NAPS 6.26 6.09 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