[TM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -71.13%
YoY- -2.87%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 12,255,553 9,126,339 6,050,027 2,951,501 12,118,086 9,139,824 5,981,687 61.10%
PBT 1,808,505 1,414,794 909,775 420,994 1,686,513 1,472,505 1,012,254 47.08%
Tax 76,531 30,207 -6,960 -89,579 -542,312 -488,743 -293,229 -
NP 1,885,036 1,445,001 902,815 331,415 1,144,201 983,762 719,025 89.79%
-
NP to SH 1,870,556 1,437,026 898,833 330,097 1,143,281 983,106 717,908 89.02%
-
Tax Rate -4.23% -2.14% 0.77% 21.28% 32.16% 33.19% 28.97% -
Total Cost 10,370,517 7,681,338 5,147,212 2,620,086 10,973,885 8,156,062 5,262,662 56.98%
-
Net Worth 9,161,127 8,701,675 8,555,113 7,976,234 7,918,528 7,924,709 8,010,812 9.33%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 959,200 363,223 363,087 - 629,029 340,506 339,633 99.42%
Div Payout % 51.28% 25.28% 40.40% - 55.02% 34.64% 47.31% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 9,161,127 8,701,675 8,555,113 7,976,234 7,918,528 7,924,709 8,010,812 9.33%
NOSH 3,837,628 3,836,598 3,821,977 3,821,977 3,821,010 3,787,668 3,773,700 1.12%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 15.38% 15.83% 14.92% 11.23% 9.44% 10.76% 12.02% -
ROE 20.42% 16.51% 10.51% 4.14% 14.44% 12.41% 8.96% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 319.42 238.70 158.30 77.23 317.87 241.58 158.51 59.33%
EPS 48.89 37.60 23.52 8.64 30.20 26.03 19.02 87.32%
DPS 25.00 9.50 9.50 0.00 16.50 9.00 9.00 97.23%
NAPS 2.3877 2.2759 2.2384 2.0872 2.0771 2.0946 2.1228 8.13%
Adjusted Per Share Value based on latest NOSH - 3,821,977
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 319.35 237.81 157.65 76.91 315.76 238.16 155.87 61.10%
EPS 48.74 37.44 23.42 8.60 29.79 25.62 18.71 88.99%
DPS 24.99 9.46 9.46 0.00 16.39 8.87 8.85 99.40%
NAPS 2.3871 2.2674 2.2292 2.0784 2.0634 2.065 2.0874 9.32%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 5.55 4.90 4.91 4.90 5.40 5.47 5.25 -
P/RPS 1.74 2.05 3.10 6.34 1.70 2.26 3.31 -34.78%
P/EPS 11.38 13.04 20.88 56.73 18.01 21.05 27.60 -44.51%
EY 8.78 7.67 4.79 1.76 5.55 4.75 3.62 80.22%
DY 4.50 1.94 1.93 0.00 3.06 1.65 1.71 90.27%
P/NAPS 2.32 2.15 2.19 2.35 2.60 2.61 2.47 -4.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 23/11/23 25/08/23 25/05/23 28/02/23 22/11/22 24/08/22 -
Price 5.91 5.23 5.06 5.00 5.03 5.45 5.65 -
P/RPS 1.85 2.19 3.20 6.47 1.58 2.26 3.56 -35.28%
P/EPS 12.12 13.92 21.52 57.88 16.77 20.97 29.70 -44.89%
EY 8.25 7.19 4.65 1.73 5.96 4.77 3.37 81.34%
DY 4.23 1.82 1.88 0.00 3.28 1.65 1.59 91.65%
P/NAPS 2.48 2.30 2.26 2.40 2.42 2.60 2.66 -4.55%

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