[SUCCESS] YoY TTM Result on 30-Jun-2019 [#4]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	231,492	237,063	230,112	318,818	325,091	395,870	376,625	-7.78%
YoY %	-2.35%	3.02%	-27.82%	-1.93%	-17.88%	5.11%	-	-
Horiz. %	61.46%	62.94%	61.10%	84.65%	86.32%	105.11%	100.00%	-
PBT	29,303	30,425	18,716	25,039	11,713	71,151	28,791	0.29%
YoY %	-3.69%	62.56%	-25.25%	113.77%	-83.54%	147.13%	-	-
Horiz. %	101.78%	105.68%	65.01%	86.97%	40.68%	247.13%	100.00%	-
Tax	-6,774	-7,770	-5,432	-7,764	-5,662	-16,855	-16,290	-13.59%
YoY %	12.82%	-43.04%	30.04%	-37.12%	66.41%	-3.47%	-	-
Horiz. %	41.58%	47.70%	33.35%	47.66%	34.76%	103.47%	100.00%	-
NP	22,529	22,655	13,284	17,275	6,051	54,296	12,501	10.30%
YoY %	-0.56%	70.54%	-23.10%	185.49%	-88.86%	334.33%	-	-
Horiz. %	180.22%	181.23%	106.26%	138.19%	48.40%	434.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,494	20,747	10,141	15,161	7,337	47,343	19,967	0.43%
YoY %	-1.22%	104.59%	-33.11%	106.64%	-84.50%	137.11%	-	-
Horiz. %	102.64%	103.91%	50.79%	75.93%	36.75%	237.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	25.54%	29.02%	31.01%	48.34%	23.69%	56.58%	-
YoY %	-9.48%	-11.99%	-6.42%	-35.85%	104.05%	-58.13%	-	-
Horiz. %	40.86%	45.14%	51.29%	54.81%	85.44%	41.87%	100.00%	-
Total Cost	208,963	214,408	216,828	301,543	319,040	341,574	364,124	-8.83%
YoY %	-2.54%	-1.12%	-28.09%	-5.48%	-6.60%	-6.19%	-	-
Horiz. %	57.39%	58.88%	59.55%	82.81%	87.62%	93.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,532	333,897	322,184	321,245	339,669	307,963	264,390	4.81%
YoY %	4.98%	3.64%	0.29%	-5.42%	10.30%	16.48%	-	-
Horiz. %	132.58%	126.29%	121.86%	121.50%	128.47%	116.48%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	4,119	2,293	-	4,730	13,118	5,719	-	-
YoY %	79.63%	0.00%	-	-63.94%	129.38%	0.00%	-	-
Horiz. %	72.02%	40.09%	-	82.71%	229.38%	100.00%	-	-
Div Payout %	20.10%	11.05%	-	31.20%	178.80%	12.08%	-	-
YoY %	81.90%	0.00%	-	-82.55%	1,380.13%	0.00%	-	-
Horiz. %	166.39%	91.47%	-	258.28%	1,480.13%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	350,532	333,897	322,184	321,245	339,669	307,963	264,390	4.81%
YoY %	4.98%	3.64%	0.29%	-5.42%	10.30%	16.48%	-	-
Horiz. %	132.58%	126.29%	121.86%	121.50%	128.47%	116.48%	100.00%	-
NOSH	252,064	251,276	249,743	248,955	248,498	122,693	115,454	13.89%
YoY %	0.31%	0.61%	0.32%	0.18%	102.54%	6.27%	-	-
Horiz. %	218.32%	217.64%	216.31%	215.63%	215.24%	106.27%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	9.73%	9.56%	5.77%	5.42%	1.86%	13.72%	3.32%	-
YoY %	1.78%	65.68%	6.46%	191.40%	-86.44%	313.25%	-	-
Horiz. %	293.07%	287.95%	173.80%	163.25%	56.02%	413.25%	100.00%	-
ROE	5.85%	6.21%	3.15%	4.72%	2.16%	15.37%	7.55%	-
YoY %	-5.80%	97.14%	-33.26%	118.52%	-85.95%	103.58%	-	-
Horiz. %	77.48%	82.25%	41.72%	62.52%	28.61%	203.58%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	101.04	103.66	97.78	135.96	133.99	343.21	326.21	-17.73%
YoY %	-2.53%	6.01%	-28.08%	1.47%	-60.96%	5.21%	-	-
Horiz. %	30.97%	31.78%	29.97%	41.68%	41.07%	105.21%	100.00%	-
EPS	8.95	9.07	4.31	6.47	3.02	41.05	17.29	-10.38%
YoY %	-1.32%	110.44%	-33.38%	114.24%	-92.64%	137.42%	-	-
Horiz. %	51.76%	52.46%	24.93%	37.42%	17.47%	237.42%	100.00%	-
DPS	1.80	1.00	0.00	2.00	5.41	5.00	0.00	-
YoY %	80.00%	0.00%	0.00%	-63.03%	8.20%	0.00%	-	-
Horiz. %	36.00%	20.00%	0.00%	40.00%	108.20%	100.00%	-	-
NAPS	1.53	1.46	1.369	1.37	1.40	2.67	2.29	-6.49%
YoY %	4.79%	6.65%	-0.07%	-2.14%	-47.57%	16.59%	-	-
Horiz. %	66.81%	63.76%	59.78%	59.83%	61.14%	116.59%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 248,955
RPS	91.44	93.64	90.90	125.94	128.41	156.37	148.77	-7.78%
YoY %	-2.35%	3.01%	-27.82%	-1.92%	-17.88%	5.11%	-	-
Horiz. %	61.46%	62.94%	61.10%	84.65%	86.31%	105.11%	100.00%	-
EPS	8.10	8.20	4.01	5.99	2.90	18.70	7.89	0.43%
YoY %	-1.22%	104.49%	-33.06%	106.55%	-84.49%	137.01%	-	-
Horiz. %	102.66%	103.93%	50.82%	75.92%	36.76%	237.01%	100.00%	-
DPS	1.63	0.91	0.00	1.87	5.18	2.26	0.00	-
YoY %	79.12%	0.00%	0.00%	-63.90%	129.20%	0.00%	-	-
Horiz. %	72.12%	40.27%	0.00%	82.74%	229.20%	100.00%	-	-
NAPS	1.3846	1.3189	1.2727	1.269	1.3417	1.2165	1.0444	4.80%
YoY %	4.98%	3.63%	0.29%	-5.42%	10.29%	16.48%	-	-
Horiz. %	132.57%	126.28%	121.86%	121.51%	128.47%	116.48%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.745	0.83	0.565	0.955	0.83	3.61	2.26	-
P/RPS	0.74	0.80	0.58	0.70	0.62	1.05	0.69	1.17%
YoY %	-7.50%	37.93%	-17.14%	12.90%	-40.95%	52.17%	-	-
Horiz. %	107.25%	115.94%	84.06%	101.45%	89.86%	152.17%	100.00%	-
P/EPS	8.33	9.15	13.11	14.77	27.45	8.80	13.07	-7.22%
YoY %	-8.96%	-30.21%	-11.24%	-46.19%	211.93%	-32.67%	-	-
Horiz. %	63.73%	70.01%	100.31%	113.01%	210.02%	67.33%	100.00%	-
EY	12.01	10.93	7.63	6.77	3.64	11.37	7.65	7.80%
YoY %	9.88%	43.25%	12.70%	85.99%	-67.99%	48.63%	-	-
Horiz. %	156.99%	142.88%	99.74%	88.50%	47.58%	148.63%	100.00%	-
DY	2.42	1.20	0.00	2.09	6.51	1.39	0.00	-
YoY %	101.67%	0.00%	0.00%	-67.90%	368.35%	0.00%	-	-
Horiz. %	174.10%	86.33%	0.00%	150.36%	468.35%	100.00%	-	-
P/NAPS	0.49	0.57	0.41	0.70	0.59	1.35	0.99	-11.05%
YoY %	-14.04%	39.02%	-41.43%	18.64%	-56.30%	36.36%	-	-
Horiz. %	49.49%	57.58%	41.41%	70.71%	59.60%	136.36%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	27/09/21	26/08/20	30/08/19	29/08/18	30/08/17	26/08/16	-
Price	0.73	0.945	0.575	0.94	0.83	3.67	2.16	-
P/RPS	0.72	0.91	0.59	0.69	0.62	1.07	0.66	1.46%
YoY %	-20.88%	54.24%	-14.49%	11.29%	-42.06%	62.12%	-	-
Horiz. %	109.09%	137.88%	89.39%	104.55%	93.94%	162.12%	100.00%	-
P/EPS	8.16	10.42	13.34	14.54	27.45	8.94	12.49	-6.84%
YoY %	-21.69%	-21.89%	-8.25%	-47.03%	207.05%	-28.42%	-	-
Horiz. %	65.33%	83.43%	106.81%	116.41%	219.78%	71.58%	100.00%	-
EY	12.25	9.60	7.49	6.88	3.64	11.18	8.01	7.33%
YoY %	27.60%	28.17%	8.87%	89.01%	-67.44%	39.58%	-	-
Horiz. %	152.93%	119.85%	93.51%	85.89%	45.44%	139.58%	100.00%	-
DY	2.47	1.06	0.00	2.13	6.51	1.36	0.00	-
YoY %	133.02%	0.00%	0.00%	-67.28%	378.68%	0.00%	-	-
Horiz. %	181.62%	77.94%	0.00%	156.62%	478.68%	100.00%	-	-
P/NAPS	0.48	0.65	0.42	0.69	0.59	1.37	0.94	-10.59%
YoY %	-26.15%	54.76%	-39.13%	16.95%	-56.93%	45.74%	-	-
Horiz. %	51.06%	69.15%	44.68%	73.40%	62.77%	145.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos