[EG] 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	1,114,442	1,050,810	1,003,652	1,013,100	1,014,183	1,010,122	712,689	7.73%
YoY %	6.06%	4.70%	-0.93%	-0.11%	0.40%	41.73%	-	-
Horiz. %	156.37%	147.44%	140.83%	142.15%	142.30%	141.73%	100.00%	-
PBT	10,027	15,016	-11,735	13,299	19,299	24,771	21,224	-11.74%
YoY %	-33.22%	227.96%	-188.24%	-31.09%	-22.09%	16.71%	-	-
Horiz. %	47.24%	70.75%	-55.29%	62.66%	90.93%	116.71%	100.00%	-
Tax	148	-288	-736	-500	-482	-1,791	-4,194	-
YoY %	151.39%	60.87%	-47.20%	-3.73%	73.09%	57.30%	-	-
Horiz. %	-3.53%	6.87%	17.55%	11.92%	11.49%	42.70%	100.00%	-
NP	10,175	14,728	-12,471	12,799	18,817	22,980	17,030	-8.22%
YoY %	-30.91%	218.10%	-197.44%	-31.98%	-18.12%	34.94%	-	-
Horiz. %	59.75%	86.48%	-73.23%	75.16%	110.49%	134.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,175	14,728	-12,471	12,799	18,817	22,980	17,032	-8.22%
YoY %	-30.91%	218.10%	-197.44%	-31.98%	-18.12%	34.92%	-	-
Horiz. %	59.74%	86.47%	-73.22%	75.15%	110.48%	134.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.48%	1.92%	-	3.76%	2.50%	7.23%	19.76%	-
YoY %	-177.08%	0.00%	-	50.40%	-65.42%	-63.41%	-	-
Horiz. %	-7.49%	9.72%	-	19.03%	12.65%	36.59%	100.00%	-
Total Cost	1,104,267	1,036,082	1,016,123	1,000,301	995,366	987,142	695,659	8.00%
YoY %	6.58%	1.96%	1.58%	0.50%	0.83%	41.90%	-	-
Horiz. %	158.74%	148.94%	146.07%	143.79%	143.08%	141.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	381,437	325,103	303,512	344,966	304,730	264,080	181,219	13.19%
YoY %	17.33%	7.11%	-12.02%	13.20%	15.39%	45.72%	-	-
Horiz. %	210.48%	179.40%	167.48%	190.36%	168.16%	145.72%	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	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	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	381,437	325,103	303,512	344,966	304,730	264,080	181,219	13.19%
YoY %	17.33%	7.11%	-12.02%	13.20%	15.39%	45.72%	-	-
Horiz. %	210.48%	179.40%	167.48%	190.36%	168.16%	145.72%	100.00%	-
NOSH	416,475	371,629	275,008	263,333	266,772	211,264	163,260	16.88%
YoY %	12.07%	35.13%	4.43%	-1.29%	26.27%	29.40%	-	-
Horiz. %	255.10%	227.63%	168.45%	161.30%	163.40%	129.40%	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	0.91%	1.40%	-1.24%	1.26%	1.86%	2.27%	2.39%	-
YoY %	-35.00%	212.90%	-198.41%	-32.26%	-18.06%	-5.02%	-	-
Horiz. %	38.08%	58.58%	-51.88%	52.72%	77.82%	94.98%	100.00%	-
ROE	2.67%	4.53%	-4.11%	3.71%	6.17%	8.70%	9.40%	-
YoY %	-41.06%	210.22%	-210.78%	-39.87%	-29.08%	-7.45%	-	-
Horiz. %	28.40%	48.19%	-43.72%	39.47%	65.64%	92.55%	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	283.40	326.88	390.20	384.72	406.03	478.13	436.53	-6.94%
YoY %	-13.30%	-16.23%	1.42%	-5.25%	-15.08%	9.53%	-	-
Horiz. %	64.92%	74.88%	89.39%	88.13%	93.01%	109.53%	100.00%	-
EPS	2.59	4.58	-4.85	4.86	7.53	10.88	10.43	-20.71%
YoY %	-43.45%	194.43%	-199.79%	-35.46%	-30.79%	4.31%	-	-
Horiz. %	24.83%	43.91%	-46.50%	46.60%	72.20%	104.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.97	1.0113	1.18	1.31	1.22	1.25	1.11	-2.22%
YoY %	-4.08%	-14.30%	-9.92%	7.38%	-2.40%	12.61%	-	-
Horiz. %	87.39%	91.11%	106.31%	118.02%	109.91%	112.61%	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 - 263,333
RPS	238.23	224.63	214.55	216.57	216.80	215.93	152.35	7.73%
YoY %	6.05%	4.70%	-0.93%	-0.11%	0.40%	41.73%	-	-
Horiz. %	156.37%	147.44%	140.83%	142.15%	142.30%	141.73%	100.00%	-
EPS	2.18	3.15	-2.67	2.74	4.02	4.91	3.64	-8.18%
YoY %	-30.79%	217.98%	-197.45%	-31.84%	-18.13%	34.89%	-	-
Horiz. %	59.89%	86.54%	-73.35%	75.27%	110.44%	134.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8154	0.695	0.6488	0.7374	0.6514	0.5645	0.3874	13.19%
YoY %	17.32%	7.12%	-12.02%	13.20%	15.39%	45.72%	-	-
Horiz. %	210.48%	179.40%	167.48%	190.35%	168.15%	145.72%	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	0.505	0.635	0.355	0.395	0.47	0.815	0.86	-
P/RPS	0.18	0.19	0.09	0.10	0.12	0.17	0.20	-1.73%
YoY %	-5.26%	111.11%	-10.00%	-16.67%	-29.41%	-15.00%	-	-
Horiz. %	90.00%	95.00%	45.00%	50.00%	60.00%	85.00%	100.00%	-
P/EPS	19.52	13.86	-7.32	8.13	6.24	7.49	8.24	15.45%
YoY %	40.84%	289.34%	-190.04%	30.29%	-16.69%	-9.10%	-	-
Horiz. %	236.89%	168.20%	-88.83%	98.67%	75.73%	90.90%	100.00%	-
EY	5.12	7.21	-13.66	12.30	16.03	13.35	12.13	-13.38%
YoY %	-28.99%	152.78%	-211.06%	-23.27%	20.07%	10.06%	-	-
Horiz. %	42.21%	59.44%	-112.61%	101.40%	132.15%	110.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.63	0.30	0.30	0.39	0.65	0.77	-6.33%
YoY %	-17.46%	110.00%	0.00%	-23.08%	-40.00%	-15.58%	-	-
Horiz. %	67.53%	81.82%	38.96%	38.96%	50.65%	84.42%	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	30/08/22	15/09/21	28/08/20	30/08/19	30/08/18	29/08/17	30/08/16	-
Price	0.50	0.58	0.555	0.365	0.55	0.805	0.875	-
P/RPS	0.18	0.18	0.14	0.09	0.14	0.17	0.20	-1.73%
YoY %	0.00%	28.57%	55.56%	-35.71%	-17.65%	-15.00%	-	-
Horiz. %	90.00%	90.00%	70.00%	45.00%	70.00%	85.00%	100.00%	-
P/EPS	19.32	12.66	-11.45	7.51	7.30	7.40	8.39	14.90%
YoY %	52.61%	210.57%	-252.46%	2.88%	-1.35%	-11.80%	-	-
Horiz. %	230.27%	150.89%	-136.47%	89.51%	87.01%	88.20%	100.00%	-
EY	5.18	7.90	-8.74	13.32	13.70	13.51	11.92	-12.96%
YoY %	-34.43%	190.39%	-165.62%	-2.77%	1.41%	13.34%	-	-
Horiz. %	43.46%	66.28%	-73.32%	111.74%	114.93%	113.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.57	0.47	0.28	0.45	0.64	0.79	-6.72%
YoY %	-8.77%	21.28%	67.86%	-37.78%	-29.69%	-18.99%	-	-
Horiz. %	65.82%	72.15%	59.49%	35.44%	56.96%	81.01%	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