[TM] 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	12,168,452	12,186,432	11,167,922	10,451,969	11,200,114	11,640,580	11,846,896	0.44%
YoY %	-0.15%	9.12%	6.85%	-6.68%	-3.78%	-1.74%	-	-
Horiz. %	102.71%	102.87%	94.27%	88.23%	94.54%	98.26%	100.00%	-
PBT	1,886,392	1,963,340	1,403,658	1,226,228	1,181,537	-172,053	987,276	11.38%
YoY %	-3.92%	39.87%	14.47%	3.78%	786.73%	-117.43%	-	-
Horiz. %	191.07%	198.86%	142.17%	124.20%	119.68%	-17.43%	100.00%	-
Tax	40,276	-651,657	-322,697	-243,918	-348,445	-196,740	-309,534	-
YoY %	106.18%	-101.94%	-32.30%	30.00%	-77.11%	36.44%	-	-
Horiz. %	-13.01%	210.53%	104.25%	78.80%	112.57%	63.56%	100.00%	-
NP	1,926,668	1,311,682	1,080,961	982,309	833,092	-368,793	677,741	19.01%
YoY %	46.89%	21.34%	10.04%	17.91%	325.90%	-154.42%	-	-
Horiz. %	284.28%	193.54%	159.49%	144.94%	122.92%	-54.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,916,034	1,310,808	1,087,026	1,008,892	911,692	111,326	870,313	14.04%
YoY %	46.17%	20.59%	7.74%	10.66%	718.94%	-87.21%	-	-
Horiz. %	220.15%	150.61%	124.90%	115.92%	104.75%	12.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.14%	33.19%	22.99%	19.89%	29.49%	-	31.35%	-
YoY %	-106.45%	44.37%	15.59%	-32.55%	0.00%	-	-	-
Horiz. %	-6.83%	105.87%	73.33%	63.44%	94.07%	-	100.00%	-
Total Cost	10,241,784	10,874,749	10,086,961	9,469,660	10,367,022	12,009,373	11,169,154	-1.43%
YoY %	-5.82%	7.81%	6.52%	-8.66%	-13.68%	7.52%	-	-
Horiz. %	91.70%	97.36%	90.31%	84.78%	92.82%	107.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,701,675	7,924,709	7,416,454	6,868,029	7,400,230	7,500,462	7,530,525	2.43%
YoY %	9.80%	6.85%	7.99%	-7.19%	-1.34%	-0.40%	-	-
Horiz. %	115.55%	105.23%	98.49%	91.20%	98.27%	99.60%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	484,297	454,008	352,212	341,767	-	-	470,994	0.46%
YoY %	6.67%	28.90%	3.06%	0.00%	-	-	-	-
Horiz. %	102.82%	96.39%	74.78%	72.56%	-	-	100.00%	-
Div Payout %	25.28%	34.64%	32.40%	33.88%	-	-	54.12%	-
YoY %	-27.02%	6.91%	-4.37%	0.00%	-	-	-	-
Horiz. %	46.71%	64.01%	59.87%	62.60%	-	-	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	8,701,675	7,924,709	7,416,454	6,868,029	7,400,230	7,500,462	7,530,525	2.43%
YoY %	9.80%	6.85%	7.99%	-7.19%	-1.34%	-0.40%	-	-
Horiz. %	115.55%	105.23%	98.49%	91.20%	98.27%	99.60%	100.00%	-
NOSH	3,836,598	3,787,668	3,773,700	3,773,579	3,765,496	3,757,934	3,757,934	0.34%
YoY %	1.29%	0.37%	0.00%	0.21%	0.20%	0.00%	-	-
Horiz. %	102.09%	100.79%	100.42%	100.42%	100.20%	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	15.83%	10.76%	9.68%	9.40%	7.44%	-3.17%	5.72%	-
YoY %	47.12%	11.16%	2.98%	26.34%	334.70%	-155.42%	-	-
Horiz. %	276.75%	188.11%	169.23%	164.34%	130.07%	-55.42%	100.00%	-
ROE	22.02%	16.54%	14.66%	14.69%	12.32%	1.48%	11.56%	-
YoY %	33.13%	12.82%	-0.20%	19.24%	732.43%	-87.20%	-	-
Horiz. %	190.48%	143.08%	126.82%	127.08%	106.57%	12.80%	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	318.26	322.10	295.94	277.28	297.72	309.76	315.25	0.15%
YoY %	-1.19%	8.84%	6.73%	-6.87%	-3.89%	-1.74%	-	-
Horiz. %	100.95%	102.17%	93.87%	87.96%	94.44%	98.26%	100.00%	-
EPS	50.13	34.71	28.80	26.79	24.25	2.96	23.16	13.72%
YoY %	44.43%	20.52%	7.50%	10.47%	719.26%	-87.22%	-	-
Horiz. %	216.45%	149.87%	124.35%	115.67%	104.71%	12.78%	100.00%	-
DPS	12.67	12.00	9.33	9.07	0.00	0.00	12.53	0.18%
YoY %	5.58%	28.62%	2.87%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.12%	95.77%	74.46%	72.39%	0.00%	0.00%	100.00%	-
NAPS	2.2759	2.0946	1.9653	1.822	1.9671	1.9959	2.0039	2.14%
YoY %	8.66%	6.58%	7.86%	-7.38%	-1.44%	-0.40%	-	-
Horiz. %	113.57%	104.53%	98.07%	90.92%	98.16%	99.60%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,773,579
RPS	317.08	317.54	291.01	272.35	291.84	303.32	308.70	0.44%
YoY %	-0.14%	9.12%	6.85%	-6.68%	-3.78%	-1.74%	-	-
Horiz. %	102.71%	102.86%	94.27%	88.22%	94.54%	98.26%	100.00%	-
EPS	49.93	34.16	28.32	26.29	23.76	2.90	22.68	14.04%
YoY %	46.17%	20.62%	7.72%	10.65%	719.31%	-87.21%	-	-
Horiz. %	220.15%	150.62%	124.87%	115.92%	104.76%	12.79%	100.00%	-
DPS	12.62	11.83	9.18	8.91	0.00	0.00	12.27	0.46%
YoY %	6.68%	28.87%	3.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.85%	96.41%	74.82%	72.62%	0.00%	0.00%	100.00%	-
NAPS	2.2674	2.065	1.9325	1.7896	1.9283	1.9544	1.9622	2.43%
YoY %	9.80%	6.86%	7.99%	-7.19%	-1.34%	-0.40%	-	-
Horiz. %	115.55%	105.24%	98.49%	91.20%	98.27%	99.60%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
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	4.90	5.47	5.70	4.13	3.60	3.22	6.50	-
P/RPS	1.54	1.70	1.93	1.49	1.21	1.04	2.06	-4.73%
YoY %	-9.41%	-11.92%	29.53%	23.14%	16.35%	-49.51%	-	-
Horiz. %	74.76%	82.52%	93.69%	72.33%	58.74%	50.49%	100.00%	-
P/EPS	9.78	15.79	19.79	15.43	14.86	108.69	28.07	-16.10%
YoY %	-38.06%	-20.21%	28.26%	3.84%	-86.33%	287.21%	-	-
Horiz. %	34.84%	56.25%	70.50%	54.97%	52.94%	387.21%	100.00%	-
EY	10.23	6.33	5.05	6.48	6.73	0.92	3.56	19.22%
YoY %	61.61%	25.35%	-22.07%	-3.71%	631.52%	-74.16%	-	-
Horiz. %	287.36%	177.81%	141.85%	182.02%	189.04%	25.84%	100.00%	-
DY	2.59	2.19	1.64	2.20	0.00	0.00	1.93	5.02%
YoY %	18.26%	33.54%	-25.45%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.20%	113.47%	84.97%	113.99%	0.00%	0.00%	100.00%	-
P/NAPS	2.15	2.61	2.90	2.27	1.83	1.61	3.24	-6.60%
YoY %	-17.62%	-10.00%	27.75%	24.04%	13.66%	-50.31%	-	-
Horiz. %	66.36%	80.56%	89.51%	70.06%	56.48%	49.69%	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	23/11/23	22/11/22	25/11/21	25/11/20	26/11/19	26/11/18	22/11/17	-
Price	5.23	5.45	5.43	4.84	3.73	2.32	6.00	-
P/RPS	1.64	1.69	1.83	1.75	1.25	0.75	1.90	-2.42%
YoY %	-2.96%	-7.65%	4.57%	40.00%	66.67%	-60.53%	-	-
Horiz. %	86.32%	88.95%	96.32%	92.11%	65.79%	39.47%	100.00%	-
P/EPS	10.44	15.73	18.85	18.08	15.39	78.31	25.91	-14.05%
YoY %	-33.63%	-16.55%	4.26%	17.48%	-80.35%	202.24%	-	-
Horiz. %	40.29%	60.71%	72.75%	69.78%	59.40%	302.24%	100.00%	-
EY	9.58	6.36	5.30	5.53	6.50	1.28	3.86	16.34%
YoY %	50.63%	20.00%	-4.16%	-14.92%	407.81%	-66.84%	-	-
Horiz. %	248.19%	164.77%	137.31%	143.26%	168.39%	33.16%	100.00%	-
DY	2.42	2.20	1.72	1.87	0.00	0.00	2.09	2.47%
YoY %	10.00%	27.91%	-8.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.79%	105.26%	82.30%	89.47%	0.00%	0.00%	100.00%	-
P/NAPS	2.30	2.60	2.76	2.66	1.90	1.16	2.99	-4.27%
YoY %	-11.54%	-5.80%	3.76%	40.00%	63.79%	-61.20%	-	-
Horiz. %	76.92%	86.96%	92.31%	88.96%	63.55%	38.80%	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