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

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 36.94%
YoY- 20.59%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 6,050,027 2,951,501 12,118,086 9,139,824 5,981,687 2,892,418 11,529,024 -35.01%
PBT 909,775 420,994 1,686,513 1,472,505 1,012,254 467,144 1,246,865 -18.99%
Tax -6,960 -89,579 -542,312 -488,743 -293,229 -127,450 -368,938 -92.96%
NP 902,815 331,415 1,144,201 983,762 719,025 339,694 877,927 1.88%
-
NP to SH 898,833 330,097 1,143,281 983,106 717,908 339,845 895,210 0.27%
-
Tax Rate 0.77% 21.28% 32.16% 33.19% 28.97% 27.28% 29.59% -
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%
-
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%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 363,087 - 629,029 340,506 339,633 - 490,581 -18.22%
Div Payout % 40.40% - 55.02% 34.64% 47.31% - 54.80% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
NOSH 3,821,977 3,821,977 3,821,010 3,787,668 3,773,700 3,773,700 3,773,700 0.85%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.92% 11.23% 9.44% 10.76% 12.02% 11.74% 7.61% -
ROE 10.51% 4.14% 14.44% 12.41% 8.96% 4.46% 11.93% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 158.30 77.23 317.87 241.58 158.51 76.65 305.51 -35.56%
EPS 23.52 8.64 30.20 26.03 19.02 9.01 23.72 -0.56%
DPS 9.50 0.00 16.50 9.00 9.00 0.00 13.00 -18.91%
NAPS 2.2384 2.0872 2.0771 2.0946 2.1228 2.0185 1.9881 8.24%
Adjusted Per Share Value based on latest NOSH - 3,787,668
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 157.65 76.91 315.76 238.16 155.87 75.37 300.41 -35.01%
EPS 23.42 8.60 29.79 25.62 18.71 8.86 23.33 0.25%
DPS 9.46 0.00 16.39 8.87 8.85 0.00 12.78 -18.21%
NAPS 2.2292 2.0784 2.0634 2.065 2.0874 1.9848 1.9549 9.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
P/EPS 20.88 56.73 18.01 21.05 27.60 54.30 23.18 -6.74%
EY 4.79 1.76 5.55 4.75 3.62 1.84 4.31 7.31%
DY 1.93 0.00 3.06 1.65 1.71 0.00 2.36 -12.58%
P/NAPS 2.19 2.35 2.60 2.61 2.47 2.42 2.77 -14.53%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
P/EPS 21.52 57.88 16.77 20.97 29.70 52.30 22.55 -3.07%
EY 4.65 1.73 5.96 4.77 3.37 1.91 4.43 3.29%
DY 1.88 0.00 3.28 1.65 1.59 0.00 2.43 -15.76%
P/NAPS 2.26 2.40 2.42 2.60 2.66 2.33 2.69 -10.99%

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

Post a Comment