[RVIEW] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	35,010	59,350	56,306	36,041	25,602	29,198	44,033	-3.74%
YoY %	-41.01%	5.41%	56.23%	40.77%	-12.32%	-33.69%	-	-
Horiz. %	79.51%	134.79%	127.87%	81.85%	58.14%	66.31%	100.00%	-
PBT	11,221	28,558	28,644	14,312	3,564	9,360	25,741	-12.91%
YoY %	-60.71%	-0.30%	100.14%	301.57%	-61.92%	-63.64%	-	-
Horiz. %	43.59%	110.94%	111.28%	55.60%	13.85%	36.36%	100.00%	-
Tax	-3,310	-8,438	-8,280	-4,329	-1,752	-1,928	-4,982	-6.58%
YoY %	60.77%	-1.91%	-91.27%	-147.09%	9.13%	61.30%	-	-
Horiz. %	66.44%	169.37%	166.20%	86.89%	35.17%	38.70%	100.00%	-
NP	7,910	20,120	20,364	9,982	1,812	7,432	20,758	-14.84%
YoY %	-60.69%	-1.20%	104.01%	450.88%	-75.62%	-64.20%	-	-
Horiz. %	38.11%	96.93%	98.10%	48.09%	8.73%	35.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,765	19,573	19,901	9,834	2,008	7,453	20,004	-14.58%
YoY %	-60.33%	-1.65%	102.37%	389.74%	-73.06%	-62.74%	-	-
Horiz. %	38.82%	97.85%	99.49%	49.16%	10.04%	37.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.50%	29.55%	28.91%	30.25%	49.16%	20.60%	19.35%	-
YoY %	-0.17%	2.21%	-4.43%	-38.47%	138.64%	6.46%	-	-
Horiz. %	152.45%	152.71%	149.41%	156.33%	254.06%	106.46%	100.00%	-
Total Cost	27,100	39,230	35,942	26,058	23,790	21,766	23,274	2.56%
YoY %	-30.92%	9.15%	37.93%	9.53%	9.30%	-6.48%	-	-
Horiz. %	116.44%	168.56%	154.43%	111.96%	102.22%	93.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	359,919	380,672	283,396	273,020	265,238	269,129	322,955	1.82%
YoY %	-5.45%	34.33%	3.80%	2.93%	-1.45%	-16.67%	-	-
Horiz. %	111.45%	117.87%	87.75%	84.54%	82.13%	83.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	172	17,293	3,458	864	1,729	3,458	-	-
YoY %	-99.01%	400.09%	300.23%	-50.03%	-50.00%	0.00%	-	-
Horiz. %	4.97%	500.09%	100.00%	24.99%	50.00%	100.00%	-	-
Div Payout %	2.23%	88.35%	17.38%	8.79%	86.12%	46.40%	-	-
YoY %	-97.48%	408.34%	97.72%	-89.79%	85.60%	0.00%	-	-
Horiz. %	4.81%	190.41%	37.46%	18.94%	185.60%	100.00%	-	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	359,919	380,672	283,396	273,020	265,238	269,129	322,955	1.82%
YoY %	-5.45%	34.33%	3.80%	2.93%	-1.45%	-16.67%	-	-
Horiz. %	111.45%	117.87%	87.75%	84.54%	82.13%	83.33%	100.00%	-
NOSH	64,850	64,850	64,850	64,850	64,850	64,850	64,850	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	22.60%	33.90%	36.17%	27.70%	7.08%	25.45%	47.14%	-
YoY %	-33.33%	-6.28%	30.58%	291.24%	-72.18%	-46.01%	-	-
Horiz. %	47.94%	71.91%	76.73%	58.76%	15.02%	53.99%	100.00%	-
ROE	2.16%	5.14%	7.02%	3.60%	0.76%	2.77%	6.19%	-
YoY %	-57.98%	-26.78%	95.00%	373.68%	-72.56%	-55.25%	-	-
Horiz. %	34.89%	83.04%	113.41%	58.16%	12.28%	44.75%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	53.99	91.52	86.83	55.58	39.48	45.02	67.90	-3.74%
YoY %	-41.01%	5.40%	56.23%	40.78%	-12.31%	-33.70%	-	-
Horiz. %	79.51%	134.79%	127.88%	81.86%	58.14%	66.30%	100.00%	-
EPS	11.97	30.19	30.69	15.16	3.09	11.49	30.84	-14.58%
YoY %	-60.35%	-1.63%	102.44%	390.61%	-73.11%	-62.74%	-	-
Horiz. %	38.81%	97.89%	99.51%	49.16%	10.02%	37.26%	100.00%	-
DPS	0.27	26.67	5.33	1.33	2.67	5.33	0.00	-
YoY %	-98.99%	400.38%	300.75%	-50.19%	-49.91%	0.00%	-	-
Horiz. %	5.07%	500.38%	100.00%	24.95%	50.09%	100.00%	-	-
NAPS	5.55	5.87	4.37	4.21	4.09	4.15	4.98	1.82%
YoY %	-5.45%	34.32%	3.80%	2.93%	-1.45%	-16.67%	-	-
Horiz. %	111.45%	117.87%	87.75%	84.54%	82.13%	83.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 64,850
RPS	53.98	91.50	86.81	55.57	39.47	45.02	67.89	-3.74%
YoY %	-41.01%	5.40%	56.22%	40.79%	-12.33%	-33.69%	-	-
Horiz. %	79.51%	134.78%	127.87%	81.85%	58.14%	66.31%	100.00%	-
EPS	11.97	30.18	30.68	15.16	3.10	11.49	30.84	-14.58%
YoY %	-60.34%	-1.63%	102.37%	389.03%	-73.02%	-62.74%	-	-
Horiz. %	38.81%	97.86%	99.48%	49.16%	10.05%	37.26%	100.00%	-
DPS	0.27	26.66	5.33	1.33	2.67	5.33	0.00	-
YoY %	-98.99%	400.19%	300.75%	-50.19%	-49.91%	0.00%	-	-
Horiz. %	5.07%	500.19%	100.00%	24.95%	50.09%	100.00%	-	-
NAPS	5.5491	5.869	4.3693	4.2093	4.0893	4.1493	4.9792	1.82%
YoY %	-5.45%	34.32%	3.80%	2.93%	-1.45%	-16.67%	-	-
Horiz. %	111.45%	117.87%	87.75%	84.54%	82.13%	83.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.20	3.50	3.06	2.72	2.83	3.75	3.66	-
P/RPS	5.93	3.82	3.52	4.89	7.17	8.33	5.39	1.60%
YoY %	55.24%	8.52%	-28.02%	-31.80%	-13.93%	54.55%	-	-
Horiz. %	110.02%	70.87%	65.31%	90.72%	133.02%	154.55%	100.00%	-
P/EPS	26.72	11.60	9.97	17.94	91.40	32.63	11.87	14.47%
YoY %	130.34%	16.35%	-44.43%	-80.37%	180.11%	174.89%	-	-
Horiz. %	225.11%	97.73%	83.99%	151.14%	770.01%	274.89%	100.00%	-
EY	3.74	8.62	10.03	5.58	1.09	3.06	8.43	-12.66%
YoY %	-56.61%	-14.06%	79.75%	411.93%	-64.38%	-63.70%	-	-
Horiz. %	44.37%	102.25%	118.98%	66.19%	12.93%	36.30%	100.00%	-
DY	0.08	7.62	1.74	0.49	0.94	1.42	0.00	-
YoY %	-98.95%	337.93%	255.10%	-47.87%	-33.80%	0.00%	-	-
Horiz. %	5.63%	536.62%	122.54%	34.51%	66.20%	100.00%	-	-
P/NAPS	0.58	0.60	0.70	0.65	0.69	0.90	0.73	-3.75%
YoY %	-3.33%	-14.29%	7.69%	-5.80%	-23.33%	23.29%	-	-
Horiz. %	79.45%	82.19%	95.89%	89.04%	94.52%	123.29%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/11/23	29/11/22	25/11/21	21/10/20	24/10/19	26/11/18	30/10/17	-
Price	3.20	3.50	3.15	2.66	2.82	3.20	3.62	-
P/RPS	5.93	3.82	3.63	4.79	7.14	7.11	5.33	1.79%
YoY %	55.24%	5.23%	-24.22%	-32.91%	0.42%	33.40%	-	-
Horiz. %	111.26%	71.67%	68.11%	89.87%	133.96%	133.40%	100.00%	-
P/EPS	26.72	11.60	10.26	17.54	91.07	27.84	11.74	14.68%
YoY %	130.34%	13.06%	-41.51%	-80.74%	227.12%	137.14%	-	-
Horiz. %	227.60%	98.81%	87.39%	149.40%	775.72%	237.14%	100.00%	-
EY	3.74	8.62	9.74	5.70	1.10	3.59	8.52	-12.81%
YoY %	-56.61%	-11.50%	70.88%	418.18%	-69.36%	-57.86%	-	-
Horiz. %	43.90%	101.17%	114.32%	66.90%	12.91%	42.14%	100.00%	-
DY	0.08	7.62	1.69	0.50	0.95	1.67	0.00	-
YoY %	-98.95%	350.89%	238.00%	-47.37%	-43.11%	0.00%	-	-
Horiz. %	4.79%	456.29%	101.20%	29.94%	56.89%	100.00%	-	-
P/NAPS	0.58	0.60	0.72	0.63	0.69	0.77	0.73	-3.75%
YoY %	-3.33%	-16.67%	14.29%	-8.70%	-10.39%	5.48%	-	-
Horiz. %	79.45%	82.19%	98.63%	86.30%	94.52%	105.48%	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