[CTOS] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
17-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 5.74%
YoY- 58.16%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 261,437 241,030 227,426 211,696 194,781 180,832 166,553 34.95%
PBT 108,589 96,874 94,075 90,741 85,408 80,740 67,215 37.56%
Tax 9,651 -21,087 -19,876 -15,194 -13,963 -11,245 -8,808 -
NP 118,240 75,787 74,199 75,547 71,445 69,495 58,407 59.82%
-
NP to SH 118,374 75,826 74,199 75,547 71,445 69,495 58,407 59.94%
-
Tax Rate -8.89% 21.77% 21.13% 16.74% 16.35% 13.93% 13.10% -
Total Cost 143,197 165,243 153,227 136,149 123,336 111,337 108,146 20.52%
-
Net Worth 600,599 531,300 531,300 531,300 508,199 508,199 508,199 11.74%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 76,922 45,737 44,814 45,737 42,958 41,902 39,495 55.76%
Div Payout % 64.98% 60.32% 60.40% 60.54% 60.13% 60.30% 67.62% -
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 600,599 531,300 531,300 531,300 508,199 508,199 508,199 11.74%
NOSH 2,310,000 2,310,000 2,310,000 2,310,000 2,310,000 2,310,000 2,310,000 0.00%
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 45.23% 31.44% 32.63% 35.69% 36.68% 38.43% 35.07% -
ROE 19.71% 14.27% 13.97% 14.22% 14.06% 13.67% 11.49% -
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 11.32 10.43 9.85 9.16 8.43 7.83 7.21 34.97%
EPS 5.12 3.28 3.21 3.27 3.09 3.01 2.53 59.78%
DPS 3.33 1.98 1.94 1.98 1.86 1.81 1.71 55.75%
NAPS 0.26 0.23 0.23 0.23 0.22 0.22 0.22 11.74%
Adjusted Per Share Value based on latest NOSH - 2,310,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.32 10.43 9.85 9.16 8.43 7.83 7.21 34.97%
EPS 5.12 3.28 3.21 3.27 3.09 3.01 2.53 59.78%
DPS 3.33 1.98 1.94 1.98 1.86 1.81 1.71 55.75%
NAPS 0.26 0.23 0.23 0.23 0.22 0.22 0.22 11.74%
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 1.41 1.40 1.39 1.31 1.42 1.34 1.27 -
P/RPS 12.46 13.42 14.12 14.29 16.84 17.12 17.61 -20.54%
P/EPS 27.52 42.65 43.27 40.06 45.91 44.54 50.23 -32.97%
EY 3.63 2.34 2.31 2.50 2.18 2.25 1.99 49.12%
DY 2.36 1.41 1.40 1.51 1.31 1.35 1.35 44.96%
P/NAPS 5.42 6.09 6.04 5.70 6.45 6.09 5.77 -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 31/01/24 27/10/23 27/07/23 17/04/23 31/01/23 27/10/22 26/07/22 -
Price 1.41 1.44 1.38 1.31 1.54 1.34 1.31 -
P/RPS 12.46 13.80 14.02 14.29 18.26 17.12 18.17 -22.18%
P/EPS 27.52 43.87 42.96 40.06 49.79 44.54 51.81 -34.33%
EY 3.63 2.28 2.33 2.50 2.01 2.25 1.93 52.19%
DY 2.36 1.37 1.41 1.51 1.21 1.35 1.31 47.89%
P/NAPS 5.42 6.26 6.00 5.70 7.00 6.09 5.95 -6.01%

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