[TM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Cumulative Result
Revenue	6,050,027	2,951,501	12,118,086	9,139,824	5,981,687	2,892,418	11,529,024	-35.01%
YoY %	104.98%	-75.64%	32.59%	52.80%	106.81%	-74.91%	-	-
Horiz. %	52.48%	25.60%	105.11%	79.28%	51.88%	25.09%	100.00%	-
PBT	909,775	420,994	1,686,513	1,472,505	1,012,254	467,144	1,246,865	-18.99%
YoY %	116.10%	-75.04%	14.53%	45.47%	116.69%	-62.53%	-	-
Horiz. %	72.96%	33.76%	135.26%	118.10%	81.18%	37.47%	100.00%	-
Tax	-6,960	-89,579	-542,312	-488,743	-293,229	-127,450	-368,938	-92.96%
YoY %	92.23%	83.48%	-10.96%	-66.68%	-130.07%	65.45%	-	-
Horiz. %	1.89%	24.28%	146.99%	132.47%	79.48%	34.55%	100.00%	-
NP	902,815	331,415	1,144,201	983,762	719,025	339,694	877,927	1.88%
YoY %	172.41%	-71.04%	16.31%	36.82%	111.67%	-61.31%	-	-
Horiz. %	102.83%	37.75%	130.33%	112.06%	81.90%	38.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	898,833	330,097	1,143,281	983,106	717,908	339,845	895,210	0.27%
YoY %	172.29%	-71.13%	16.29%	36.94%	111.25%	-62.04%	-	-
Horiz. %	100.40%	36.87%	127.71%	109.82%	80.19%	37.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.77%	21.28%	32.16%	33.19%	28.97%	27.28%	29.59%	-
YoY %	-96.38%	-33.83%	-3.10%	14.57%	6.20%	-7.81%	-	-
Horiz. %	2.60%	71.92%	108.69%	112.17%	97.90%	92.19%	100.00%	-
Total Cost	5,147,212	2,620,086	10,973,885	8,156,062	5,262,662	2,552,724	10,651,097	-38.50%
YoY %	96.45%	-76.12%	34.55%	54.98%	106.16%	-76.03%	-	-
Horiz. %	48.33%	24.60%	103.03%	76.57%	49.41%	23.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,555,113	7,976,234	7,918,528	7,924,709	8,010,812	7,617,215	7,502,495	9.17%
YoY %	7.26%	0.73%	-0.08%	-1.07%	5.17%	1.53%	-	-
Horiz. %	114.03%	106.31%	105.55%	105.63%	106.78%	101.53%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	363,087	-	629,029	340,506	339,633	-	490,581	-18.22%
YoY %	0.00%	-	84.73%	0.26%	0.00%	-	-	-
Horiz. %	74.01%	-	128.22%	69.41%	69.23%	-	100.00%	-
Div Payout %	40.40%	-	55.02%	34.64%	47.31%	-	54.80%	-
YoY %	0.00%	-	58.83%	-26.78%	0.00%	-	-	-
Horiz. %	73.72%	-	100.40%	63.21%	86.33%	-	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	8,555,113	7,976,234	7,918,528	7,924,709	8,010,812	7,617,215	7,502,495	9.17%
YoY %	7.26%	0.73%	-0.08%	-1.07%	5.17%	1.53%	-	-
Horiz. %	114.03%	106.31%	105.55%	105.63%	106.78%	101.53%	100.00%	-
NOSH	3,821,977	3,821,977	3,821,010	3,787,668	3,773,700	3,773,700	3,773,700	0.85%
YoY %	0.00%	0.03%	0.88%	0.37%	0.00%	0.00%	-	-
Horiz. %	101.28%	101.28%	101.25%	100.37%	100.00%	100.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	14.92%	11.23%	9.44%	10.76%	12.02%	11.74%	7.61%	-
YoY %	32.86%	18.96%	-12.27%	-10.48%	2.39%	54.27%	-	-
Horiz. %	196.06%	147.57%	124.05%	141.39%	157.95%	154.27%	100.00%	-
ROE	10.51%	4.14%	14.44%	12.41%	8.96%	4.46%	11.93%	-
YoY %	153.86%	-71.33%	16.36%	38.50%	100.90%	-62.62%	-	-
Horiz. %	88.10%	34.70%	121.04%	104.02%	75.10%	37.38%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	158.30	77.23	317.87	241.58	158.51	76.65	305.51	-35.56%
YoY %	104.97%	-75.70%	31.58%	52.41%	106.80%	-74.91%	-	-
Horiz. %	51.81%	25.28%	104.05%	79.07%	51.88%	25.09%	100.00%	-
EPS	23.52	8.64	30.20	26.03	19.02	9.01	23.72	-0.56%
YoY %	172.22%	-71.39%	16.02%	36.86%	111.10%	-62.02%	-	-
Horiz. %	99.16%	36.42%	127.32%	109.74%	80.19%	37.98%	100.00%	-
DPS	9.50	0.00	16.50	9.00	9.00	0.00	13.00	-18.91%
YoY %	0.00%	0.00%	83.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	73.08%	0.00%	126.92%	69.23%	69.23%	0.00%	100.00%	-
NAPS	2.2384	2.0872	2.0771	2.0946	2.1228	2.0185	1.9881	8.24%
YoY %	7.24%	0.49%	-0.84%	-1.33%	5.17%	1.53%	-	-
Horiz. %	112.59%	104.98%	104.48%	105.36%	106.78%	101.53%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,787,668
RPS	157.65	76.91	315.76	238.16	155.87	75.37	300.41	-35.01%
YoY %	104.98%	-75.64%	32.58%	52.79%	106.81%	-74.91%	-	-
Horiz. %	52.48%	25.60%	105.11%	79.28%	51.89%	25.09%	100.00%	-
EPS	23.42	8.60	29.79	25.62	18.71	8.86	23.33	0.25%
YoY %	172.33%	-71.13%	16.28%	36.93%	111.17%	-62.02%	-	-
Horiz. %	100.39%	36.86%	127.69%	109.82%	80.20%	37.98%	100.00%	-
DPS	9.46	0.00	16.39	8.87	8.85	0.00	12.78	-18.21%
YoY %	0.00%	0.00%	84.78%	0.23%	0.00%	0.00%	-	-
Horiz. %	74.02%	0.00%	128.25%	69.41%	69.25%	0.00%	100.00%	-
NAPS	2.2292	2.0784	2.0634	2.065	2.0874	1.9848	1.9549	9.17%
YoY %	7.26%	0.73%	-0.08%	-1.07%	5.17%	1.53%	-	-
Horiz. %	114.03%	106.32%	105.55%	105.63%	106.78%	101.53%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	4.91	4.90	5.40	5.47	5.25	4.89	5.50	-
P/RPS	3.10	6.34	1.70	2.26	3.31	6.38	1.80	43.82%
YoY %	-51.10%	272.94%	-24.78%	-31.72%	-48.12%	254.44%	-	-
Horiz. %	172.22%	352.22%	94.44%	125.56%	183.89%	354.44%	100.00%	-
P/EPS	20.88	56.73	18.01	21.05	27.60	54.30	23.18	-6.74%
YoY %	-63.19%	214.99%	-14.44%	-23.73%	-49.17%	134.25%	-	-
Horiz. %	90.08%	244.74%	77.70%	90.81%	119.07%	234.25%	100.00%	-
EY	4.79	1.76	5.55	4.75	3.62	1.84	4.31	7.31%
YoY %	172.16%	-68.29%	16.84%	31.22%	96.74%	-57.31%	-	-
Horiz. %	111.14%	40.84%	128.77%	110.21%	83.99%	42.69%	100.00%	-
DY	1.93	0.00	3.06	1.65	1.71	0.00	2.36	-12.58%
YoY %	0.00%	0.00%	85.45%	-3.51%	0.00%	0.00%	-	-
Horiz. %	81.78%	0.00%	129.66%	69.92%	72.46%	0.00%	100.00%	-
P/NAPS	2.19	2.35	2.60	2.61	2.47	2.42	2.77	-14.53%
YoY %	-6.81%	-9.62%	-0.38%	5.67%	2.07%	-12.64%	-	-
Horiz. %	79.06%	84.84%	93.86%	94.22%	89.17%	87.36%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	25/05/23	28/02/23	22/11/22	24/08/22	25/05/22	25/02/22	-
Price	5.06	5.00	5.03	5.45	5.65	4.71	5.35	-
P/RPS	3.20	6.47	1.58	2.26	3.56	6.15	1.75	49.69%
YoY %	-50.54%	309.49%	-30.09%	-36.52%	-42.11%	251.43%	-	-
Horiz. %	182.86%	369.71%	90.29%	129.14%	203.43%	351.43%	100.00%	-
P/EPS	21.52	57.88	16.77	20.97	29.70	52.30	22.55	-3.07%
YoY %	-62.82%	245.14%	-20.03%	-29.39%	-43.21%	131.93%	-	-
Horiz. %	95.43%	256.67%	74.37%	92.99%	131.71%	231.93%	100.00%	-
EY	4.65	1.73	5.96	4.77	3.37	1.91	4.43	3.29%
YoY %	168.79%	-70.97%	24.95%	41.54%	76.44%	-56.88%	-	-
Horiz. %	104.97%	39.05%	134.54%	107.67%	76.07%	43.12%	100.00%	-
DY	1.88	0.00	3.28	1.65	1.59	0.00	2.43	-15.76%
YoY %	0.00%	0.00%	98.79%	3.77%	0.00%	0.00%	-	-
Horiz. %	77.37%	0.00%	134.98%	67.90%	65.43%	0.00%	100.00%	-
P/NAPS	2.26	2.40	2.42	2.60	2.66	2.33	2.69	-10.99%
YoY %	-5.83%	-0.83%	-6.92%	-2.26%	14.16%	-13.38%	-	-
Horiz. %	84.01%	89.22%	89.96%	96.65%	98.88%	86.62%	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