[D&O] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Annualized Quarter Result
Revenue	785,158	828,608	822,616	575,781	488,278	414,702	472,756	40.19%
YoY %	-5.24%	0.73%	42.87%	17.92%	17.74%	-12.28%	-	-
Horiz. %	166.08%	175.27%	174.00%	121.79%	103.28%	87.72%	100.00%	-
PBT	125,453	145,320	142,712	66,336	35,338	12,948	21,964	219.19%
YoY %	-13.67%	1.83%	115.14%	87.72%	172.92%	-41.05%	-	-
Horiz. %	571.18%	661.63%	649.75%	302.02%	160.89%	58.95%	100.00%	-
Tax	-17,857	-25,670	-23,772	-10,961	-6,548	-2,630	-4,480	151.18%
YoY %	30.44%	-7.98%	-116.88%	-67.39%	-148.97%	41.29%	-	-
Horiz. %	398.59%	572.99%	530.62%	244.67%	146.16%	58.71%	100.00%	-
NP	107,596	119,650	118,940	55,375	28,790	10,318	17,484	235.44%
YoY %	-10.07%	0.60%	114.79%	92.34%	179.03%	-40.99%	-	-
Horiz. %	615.40%	684.34%	680.28%	316.72%	164.66%	59.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,854	106,586	106,020	49,652	25,776	9,200	15,656	234.30%
YoY %	-10.07%	0.53%	113.53%	92.63%	180.17%	-41.24%	-	-
Horiz. %	612.25%	680.80%	677.18%	317.14%	164.64%	58.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.23%	17.66%	16.66%	16.52%	18.53%	20.31%	20.40%	-
YoY %	-19.42%	6.00%	0.85%	-10.85%	-8.76%	-0.44%	-	-
Horiz. %	69.75%	86.57%	81.67%	80.98%	90.83%	99.56%	100.00%	-
Total Cost	677,562	708,958	703,676	520,406	459,488	404,384	455,272	30.32%
YoY %	-4.43%	0.75%	35.22%	13.26%	13.63%	-11.18%	-	-
Horiz. %	148.83%	155.72%	154.56%	114.31%	100.93%	88.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	512,201	467,715	450,075	411,170	379,747	360,624	356,737	27.24%
YoY %	9.51%	3.92%	9.46%	8.27%	5.30%	1.09%	-	-
Horiz. %	143.58%	131.11%	126.16%	115.26%	106.45%	101.09%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	23,817	17,662	34,925	7,450	9,833	-	-	-
YoY %	34.85%	-49.43%	368.79%	-24.23%	0.00%	-	-	-
Horiz. %	242.21%	179.62%	355.18%	75.77%	100.00%	-	-	-
Div Payout %	24.85%	16.57%	32.94%	15.01%	38.15%	-	-	-
YoY %	49.97%	-49.70%	119.45%	-60.66%	0.00%	-	-	-
Horiz. %	65.14%	43.43%	86.34%	39.34%	100.00%	-	-	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	512,201	467,715	450,075	411,170	379,747	360,624	356,737	27.24%
YoY %	9.51%	3.92%	9.46%	8.27%	5.30%	1.09%	-	-
Horiz. %	143.58%	131.11%	126.16%	115.26%	106.45%	101.09%	100.00%	-
NOSH	1,198,642	1,180,927	1,167,791	1,153,942	1,137,169	1,128,564	1,125,749	4.26%
YoY %	1.50%	1.12%	1.20%	1.47%	0.76%	0.25%	-	-
Horiz. %	106.48%	104.90%	103.73%	102.50%	101.01%	100.25%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	13.70%	14.44%	14.46%	9.62%	5.90%	2.49%	3.70%	-
YoY %	-5.12%	-0.14%	50.31%	63.05%	136.95%	-32.70%	-	-
Horiz. %	370.27%	390.27%	390.81%	260.00%	159.46%	67.30%	100.00%	-
ROE	18.71%	22.79%	23.56%	12.08%	6.79%	2.55%	4.39%	-
YoY %	-17.90%	-3.27%	95.03%	77.91%	166.27%	-41.91%	-	-
Horiz. %	426.20%	519.13%	536.67%	275.17%	154.67%	58.09%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	65.93	70.37	70.66	50.23	43.04	36.79	42.25	34.49%
YoY %	-6.31%	-0.41%	40.67%	16.71%	16.99%	-12.92%	-	-
Horiz. %	156.05%	166.56%	167.24%	118.89%	101.87%	87.08%	100.00%	-
EPS	7.83	8.62	9.12	4.17	2.28	0.82	1.40	214.75%
YoY %	-9.16%	-5.48%	118.71%	82.89%	178.05%	-41.43%	-	-
Horiz. %	559.29%	615.71%	651.43%	297.86%	162.86%	58.57%	100.00%	-
DPS	2.00	1.50	3.00	0.65	0.87	0.00	0.00	-
YoY %	33.33%	-50.00%	361.54%	-25.29%	0.00%	0.00%	-	-
Horiz. %	229.89%	172.41%	344.83%	74.71%	100.00%	-	-	-
NAPS	0.4301	0.3972	0.3866	0.3587	0.3347	0.3199	0.3188	22.07%
YoY %	8.28%	2.74%	7.78%	7.17%	4.63%	0.35%	-	-
Horiz. %	134.91%	124.59%	121.27%	112.52%	104.99%	100.35%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,153,942
RPS	63.35	66.85	66.37	46.45	39.39	33.46	38.14	40.20%
YoY %	-5.24%	0.72%	42.88%	17.92%	17.72%	-12.27%	-	-
Horiz. %	166.10%	175.28%	174.02%	121.79%	103.28%	87.73%	100.00%	-
EPS	7.73	8.60	8.55	4.01	2.08	0.74	1.26	234.75%
YoY %	-10.12%	0.58%	113.22%	92.79%	181.08%	-41.27%	-	-
Horiz. %	613.49%	682.54%	678.57%	318.25%	165.08%	58.73%	100.00%	-
DPS	1.92	1.43	2.82	0.60	0.79	0.00	0.00	-
YoY %	34.27%	-49.29%	370.00%	-24.05%	0.00%	0.00%	-	-
Horiz. %	243.04%	181.01%	356.96%	75.95%	100.00%	-	-	-
NAPS	0.4132	0.3773	0.3631	0.3317	0.3064	0.2909	0.2878	27.23%
YoY %	9.51%	3.91%	9.47%	8.26%	5.33%	1.08%	-	-
Horiz. %	143.57%	131.10%	126.16%	115.25%	106.46%	101.08%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	5.72	4.69	4.11	2.28	1.04	0.725	0.53	-
P/RPS	8.68	6.66	5.82	4.54	2.42	1.97	1.25	263.54%
YoY %	30.33%	14.43%	28.19%	87.60%	22.84%	57.60%	-	-
Horiz. %	694.40%	532.80%	465.60%	363.20%	193.60%	157.60%	100.00%	-
P/EPS	71.06	51.81	45.13	52.64	45.78	88.84	37.88	52.04%
YoY %	37.15%	14.80%	-14.27%	14.98%	-48.47%	134.53%	-	-
Horiz. %	187.59%	136.77%	119.14%	138.97%	120.86%	234.53%	100.00%	-
EY	1.41	1.93	2.22	1.90	2.18	1.13	2.64	-34.14%
YoY %	-26.94%	-13.06%	16.84%	-12.84%	92.92%	-57.20%	-	-
Horiz. %	53.41%	73.11%	84.09%	71.97%	82.58%	42.80%	100.00%	-
DY	0.35	0.32	0.73	0.29	0.83	0.00	0.00	-
YoY %	9.38%	-56.16%	151.72%	-65.06%	0.00%	0.00%	-	-
Horiz. %	42.17%	38.55%	87.95%	34.94%	100.00%	-	-	-
P/NAPS	13.30	11.81	10.63	6.36	3.11	2.27	1.66	299.89%
YoY %	12.62%	11.10%	67.14%	104.50%	37.00%	36.75%	-	-
Horiz. %	801.20%	711.45%	640.36%	383.13%	187.35%	136.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	25/08/21	24/05/21	24/02/21	24/11/20	25/08/20	16/06/20	-
Price	5.87	5.22	4.40	3.33	1.52	0.845	0.755	-
P/RPS	8.90	7.42	6.23	6.63	3.53	2.30	1.79	191.02%
YoY %	19.95%	19.10%	-6.03%	87.82%	53.48%	28.49%	-	-
Horiz. %	497.21%	414.53%	348.04%	370.39%	197.21%	128.49%	100.00%	-
P/EPS	72.93	57.67	48.32	76.88	66.91	103.54	53.96	22.22%
YoY %	26.46%	19.35%	-37.15%	14.90%	-35.38%	91.88%	-	-
Horiz. %	135.16%	106.88%	89.55%	142.48%	124.00%	191.88%	100.00%	-
EY	1.37	1.73	2.07	1.30	1.49	0.97	1.85	-18.13%
YoY %	-20.81%	-16.43%	59.23%	-12.75%	53.61%	-47.57%	-	-
Horiz. %	74.05%	93.51%	111.89%	70.27%	80.54%	52.43%	100.00%	-
DY	0.34	0.29	0.68	0.20	0.57	0.00	0.00	-
YoY %	17.24%	-57.35%	240.00%	-64.91%	0.00%	0.00%	-	-
Horiz. %	59.65%	50.88%	119.30%	35.09%	100.00%	-	-	-
P/NAPS	13.65	13.14	11.38	9.28	4.54	2.64	2.37	220.96%
YoY %	3.88%	15.47%	22.63%	104.41%	71.97%	11.39%	-	-
Horiz. %	575.95%	554.43%	480.17%	391.56%	191.56%	111.39%	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