[TM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Annualized Quarter Result
Revenue	12,186,432	11,963,374	11,569,672	11,529,024	11,167,922	11,145,128	11,238,636	5.54%
YoY %	1.86%	3.40%	0.35%	3.23%	0.20%	-0.83%	-	-
Horiz. %	108.43%	106.45%	102.95%	102.58%	99.37%	99.17%	100.00%	-
PBT	1,963,340	2,024,508	1,868,576	1,246,865	1,403,658	1,400,222	1,627,888	13.29%
YoY %	-3.02%	8.34%	49.86%	-11.17%	0.25%	-13.99%	-	-
Horiz. %	120.61%	124.36%	114.79%	76.59%	86.23%	86.01%	100.00%	-
Tax	-651,657	-586,458	-509,800	-368,938	-322,697	-320,136	-334,552	55.90%
YoY %	-11.12%	-15.04%	-38.18%	-14.33%	-0.80%	4.31%	-	-
Horiz. %	194.78%	175.30%	152.38%	110.28%	96.46%	95.69%	100.00%	-
NP	1,311,682	1,438,050	1,358,776	877,927	1,080,961	1,080,086	1,293,336	0.94%
YoY %	-8.79%	5.83%	54.77%	-18.78%	0.08%	-16.49%	-	-
Horiz. %	101.42%	111.19%	105.06%	67.88%	83.58%	83.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,310,808	1,435,816	1,359,380	895,210	1,087,026	1,088,118	1,301,860	0.45%
YoY %	-8.71%	5.62%	51.85%	-17.65%	-0.10%	-16.42%	-	-
Horiz. %	100.69%	110.29%	104.42%	68.76%	83.50%	83.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.19%	28.97%	27.28%	29.59%	22.99%	22.86%	20.55%	-
YoY %	14.57%	6.20%	-7.81%	28.71%	0.57%	11.24%	-	-
Horiz. %	161.51%	140.97%	132.75%	143.99%	111.87%	111.24%	100.00%	-
Total Cost	10,874,749	10,525,324	10,210,896	10,651,097	10,086,961	10,065,042	9,945,300	6.13%
YoY %	3.32%	3.08%	-4.13%	5.59%	0.22%	1.20%	-	-
Horiz. %	109.35%	105.83%	102.67%	107.10%	101.42%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,924,709	8,010,812	7,617,215	7,502,495	7,416,454	7,396,831	7,170,786	6.88%
YoY %	-1.07%	5.17%	1.53%	1.16%	0.27%	3.15%	-	-
Horiz. %	110.51%	111.71%	106.23%	104.63%	103.43%	103.15%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	454,008	679,266	-	490,581	352,212	528,318	-	-
YoY %	-33.16%	0.00%	-	39.29%	-33.33%	0.00%	-	-
Horiz. %	85.93%	128.57%	-	92.86%	66.67%	100.00%	-	-
Div Payout %	34.64%	47.31%	-	54.80%	32.40%	48.55%	-	-
YoY %	-26.78%	0.00%	-	69.14%	-33.26%	0.00%	-	-
Horiz. %	71.35%	97.45%	-	112.87%	66.74%	100.00%	-	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	7,924,709	8,010,812	7,617,215	7,502,495	7,416,454	7,396,831	7,170,786	6.88%
YoY %	-1.07%	5.17%	1.53%	1.16%	0.27%	3.15%	-	-
Horiz. %	110.51%	111.71%	106.23%	104.63%	103.43%	103.15%	100.00%	-
NOSH	3,787,668	3,773,700	3,773,700	3,773,700	3,773,700	3,773,700	3,773,700	0.24%
YoY %	0.37%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.37%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	10.76%	12.02%	11.74%	7.61%	9.68%	9.69%	11.51%	-
YoY %	-10.48%	2.39%	54.27%	-21.38%	-0.10%	-15.81%	-	-
Horiz. %	93.48%	104.43%	102.00%	66.12%	84.10%	84.19%	100.00%	-
ROE	16.54%	17.92%	17.85%	11.93%	14.66%	14.71%	18.16%	-
YoY %	-7.70%	0.39%	49.62%	-18.62%	-0.34%	-19.00%	-	-
Horiz. %	91.08%	98.68%	98.29%	65.69%	80.73%	81.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	322.10	317.02	306.59	305.51	295.94	295.34	297.81	5.36%
YoY %	1.60%	3.40%	0.35%	3.23%	0.20%	-0.83%	-	-
Horiz. %	108.16%	106.45%	102.95%	102.59%	99.37%	99.17%	100.00%	-
EPS	34.71	38.04	36.04	23.72	28.80	28.84	34.48	0.44%
YoY %	-8.75%	5.55%	51.94%	-17.64%	-0.14%	-16.36%	-	-
Horiz. %	100.67%	110.32%	104.52%	68.79%	83.53%	83.64%	100.00%	-
DPS	12.00	18.00	0.00	13.00	9.33	14.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	39.34%	-33.36%	0.00%	-	-
Horiz. %	85.71%	128.57%	0.00%	92.86%	66.64%	100.00%	-	-
NAPS	2.0946	2.1228	2.0185	1.9881	1.9653	1.9601	1.9002	6.70%
YoY %	-1.33%	5.17%	1.53%	1.16%	0.27%	3.15%	-	-
Horiz. %	110.23%	111.71%	106.23%	104.63%	103.43%	103.15%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,773,700
RPS	317.61	311.79	301.53	300.47	291.06	290.47	292.91	5.54%
YoY %	1.87%	3.40%	0.35%	3.23%	0.20%	-0.83%	-	-
Horiz. %	108.43%	106.45%	102.94%	102.58%	99.37%	99.17%	100.00%	-
EPS	34.16	37.42	35.43	23.33	28.33	28.36	33.93	0.45%
YoY %	-8.71%	5.62%	51.86%	-17.65%	-0.11%	-16.42%	-	-
Horiz. %	100.68%	110.29%	104.42%	68.76%	83.50%	83.58%	100.00%	-
DPS	11.83	17.70	0.00	12.79	9.18	13.77	0.00	-
YoY %	-33.16%	0.00%	0.00%	39.32%	-33.33%	0.00%	-	-
Horiz. %	85.91%	128.54%	0.00%	92.88%	66.67%	100.00%	-	-
NAPS	2.0654	2.0878	1.9852	1.9553	1.9329	1.9278	1.8689	6.88%
YoY %	-1.07%	5.17%	1.53%	1.16%	0.26%	3.15%	-	-
Horiz. %	110.51%	111.71%	106.22%	104.62%	103.42%	103.15%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	5.47	5.25	4.89	5.50	5.70	6.07	6.13	-
P/RPS	1.70	1.66	1.59	1.80	1.93	2.06	2.06	-12.00%
YoY %	2.41%	4.40%	-11.67%	-6.74%	-6.31%	0.00%	-	-
Horiz. %	82.52%	80.58%	77.18%	87.38%	93.69%	100.00%	100.00%	-
P/EPS	15.79	13.80	13.57	23.18	19.79	21.05	17.77	-7.56%
YoY %	14.42%	1.69%	-41.46%	17.13%	-5.99%	18.46%	-	-
Horiz. %	88.86%	77.66%	76.36%	130.44%	111.37%	118.46%	100.00%	-
EY	6.33	7.25	7.37	4.31	5.05	4.75	5.63	8.11%
YoY %	-12.69%	-1.63%	71.00%	-14.65%	6.32%	-15.63%	-	-
Horiz. %	112.43%	128.77%	130.91%	76.55%	89.70%	84.37%	100.00%	-
DY	2.19	3.43	0.00	2.36	1.64	2.31	0.00	-
YoY %	-36.15%	0.00%	0.00%	43.90%	-29.00%	0.00%	-	-
Horiz. %	94.81%	148.48%	0.00%	102.16%	71.00%	100.00%	-	-
P/NAPS	2.61	2.47	2.42	2.77	2.90	3.10	3.23	-13.23%
YoY %	5.67%	2.07%	-12.64%	-4.48%	-6.45%	-4.02%	-	-
Horiz. %	80.80%	76.47%	74.92%	85.76%	89.78%	95.98%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	22/11/22	24/08/22	25/05/22	25/02/22	25/11/21	27/08/21	27/05/21	-
Price	5.45	5.65	4.71	5.35	5.43	6.06	6.07	-
P/RPS	1.69	1.78	1.54	1.75	1.83	2.05	2.04	-11.78%
YoY %	-5.06%	15.58%	-12.00%	-4.37%	-10.73%	0.49%	-	-
Horiz. %	82.84%	87.25%	75.49%	85.78%	89.71%	100.49%	100.00%	-
P/EPS	15.73	14.85	13.08	22.55	18.85	21.02	17.60	-7.20%
YoY %	5.93%	13.53%	-42.00%	19.63%	-10.32%	19.43%	-	-
Horiz. %	89.38%	84.37%	74.32%	128.12%	107.10%	119.43%	100.00%	-
EY	6.36	6.73	7.65	4.43	5.30	4.76	5.68	7.82%
YoY %	-5.50%	-12.03%	72.69%	-16.42%	11.34%	-16.20%	-	-
Horiz. %	111.97%	118.49%	134.68%	77.99%	93.31%	83.80%	100.00%	-
DY	2.20	3.19	0.00	2.43	1.72	2.31	0.00	-
YoY %	-31.03%	0.00%	0.00%	41.28%	-25.54%	0.00%	-	-
Horiz. %	95.24%	138.10%	0.00%	105.19%	74.46%	100.00%	-	-
P/NAPS	2.60	2.66	2.33	2.69	2.76	3.09	3.19	-12.73%
YoY %	-2.26%	14.16%	-13.38%	-2.54%	-10.68%	-3.13%	-	-
Horiz. %	81.50%	83.39%	73.04%	84.33%	86.52%	96.87%	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