[SUCCESS] YoY Annualized Quarter Result on 31-Mar-2019 [#3]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Annualized Quarter Result
Revenue	232,778	245,320	247,870	333,021	334,802	404,901	0	-
YoY %	-5.11%	-1.03%	-25.57%	-0.53%	-17.31%	0.00%	-	-
Horiz. %	57.49%	60.59%	61.22%	82.25%	82.69%	100.00%	-	-
PBT	27,612	33,557	22,258	28,353	26,208	76,484	0	-
YoY %	-17.72%	50.76%	-21.50%	8.18%	-65.73%	0.00%	-	-
Horiz. %	36.10%	43.87%	29.10%	37.07%	34.27%	100.00%	-	-
Tax	-7,326	-9,122	-5,750	-9,480	-6,652	-18,610	0	-
YoY %	19.69%	-58.64%	39.35%	-42.51%	64.26%	0.00%	-	-
Horiz. %	39.37%	49.02%	30.90%	50.94%	35.74%	100.00%	-	-
NP	20,285	24,434	16,508	18,873	19,556	57,873	0	-
YoY %	-16.98%	48.01%	-12.53%	-3.49%	-66.21%	0.00%	-	-
Horiz. %	35.05%	42.22%	28.52%	32.61%	33.79%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,410	22,825	12,992	16,420	18,700	48,868	0	-
YoY %	-14.96%	75.69%	-20.88%	-12.19%	-61.73%	0.00%	-	-
Horiz. %	39.72%	46.71%	26.59%	33.60%	38.27%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.53%	27.18%	25.83%	33.44%	25.38%	24.33%	-	-
YoY %	-2.39%	5.23%	-22.76%	31.76%	4.32%	0.00%	-	-
Horiz. %	109.04%	111.71%	106.17%	137.44%	104.32%	100.00%	-	-
Total Cost	212,493	220,885	231,362	314,148	315,246	347,028	0	-
YoY %	-3.80%	-4.53%	-26.35%	-0.35%	-9.16%	0.00%	-	-
Horiz. %	61.23%	63.65%	66.67%	90.53%	90.84%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,719	328,305	322,114	346,509	351,800	298,615	269,807	4.21%
YoY %	5.30%	1.92%	-7.04%	-1.50%	17.81%	10.68%	-	-
Horiz. %	128.14%	121.68%	119.39%	128.43%	130.39%	110.68%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	5,494	3,039	17,882	3,121	21,027	7,656	-	-
YoY %	80.78%	-83.01%	472.96%	-85.16%	174.65%	0.00%	-	-
Horiz. %	71.76%	39.69%	233.57%	40.77%	274.65%	100.00%	-	-
Div Payout %	28.31%	13.32%	137.64%	19.01%	112.44%	15.67%	-	-
YoY %	112.54%	-90.32%	624.04%	-83.09%	617.55%	0.00%	-	-
Horiz. %	180.66%	85.00%	878.37%	121.31%	717.55%	100.00%	-	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	345,719	328,305	322,114	346,509	351,800	298,615	269,807	4.21%
YoY %	5.30%	1.92%	-7.04%	-1.50%	17.81%	10.68%	-	-
Horiz. %	128.14%	121.68%	119.39%	128.43%	130.39%	110.68%	100.00%	-
NOSH	251,961	250,575	249,700	248,500	248,498	122,693	115,797	13.82%
YoY %	0.55%	0.35%	0.48%	0.00%	102.54%	5.96%	-	-
Horiz. %	217.59%	216.39%	215.64%	214.60%	214.60%	105.96%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	8.71%	9.96%	6.66%	5.67%	5.84%	14.29%	0.00%	-
YoY %	-12.55%	49.55%	17.46%	-2.91%	-59.13%	0.00%	-	-
Horiz. %	60.95%	69.70%	46.61%	39.68%	40.87%	100.00%	-	-
ROE	5.61%	6.95%	4.03%	4.74%	5.32%	16.36%	0.00%	-
YoY %	-19.28%	72.46%	-14.98%	-10.90%	-67.48%	0.00%	-	-
Horiz. %	34.29%	42.48%	24.63%	28.97%	32.52%	100.00%	-	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	101.67	107.60	105.35	142.24	137.99	352.54	0.00	-
YoY %	-5.51%	2.14%	-25.94%	3.08%	-60.86%	0.00%	-	-
Horiz. %	28.84%	30.52%	29.88%	40.35%	39.14%	100.00%	-	-
EPS	8.48	10.00	5.53	6.99	7.71	42.55	0.00	-
YoY %	-15.20%	80.83%	-20.89%	-9.34%	-81.88%	0.00%	-	-
Horiz. %	19.93%	23.50%	13.00%	16.43%	18.12%	100.00%	-	-
DPS	2.40	1.33	7.60	1.33	8.67	6.67	0.00	-
YoY %	80.45%	-82.50%	471.43%	-84.66%	29.99%	0.00%	-	-
Horiz. %	35.98%	19.94%	113.94%	19.94%	129.99%	100.00%	-	-
NAPS	1.51	1.44	1.369	1.48	1.45	2.60	2.33	-6.97%
YoY %	4.86%	5.19%	-7.50%	2.07%	-44.23%	11.59%	-	-
Horiz. %	64.81%	61.80%	58.76%	63.52%	62.23%	111.59%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 248,500
RPS	91.95	96.90	97.91	131.55	132.25	159.94	0.00	-
YoY %	-5.11%	-1.03%	-25.57%	-0.53%	-17.31%	0.00%	-	-
Horiz. %	57.49%	60.59%	61.22%	82.25%	82.69%	100.00%	-	-
EPS	7.67	9.02	5.13	6.49	7.39	19.30	0.00	-
YoY %	-14.97%	75.83%	-20.96%	-12.18%	-61.71%	0.00%	-	-
Horiz. %	39.74%	46.74%	26.58%	33.63%	38.29%	100.00%	-	-
DPS	2.17	1.20	7.06	1.23	8.31	3.02	0.00	-
YoY %	80.83%	-83.00%	473.98%	-85.20%	175.17%	0.00%	-	-
Horiz. %	71.85%	39.74%	233.77%	40.73%	275.17%	100.00%	-	-
NAPS	1.3656	1.2968	1.2724	1.3688	1.3897	1.1796	1.0658	4.21%
YoY %	5.31%	1.92%	-7.04%	-1.50%	17.81%	10.68%	-	-
Horiz. %	128.13%	121.67%	119.38%	128.43%	130.39%	110.68%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.77	0.83	0.495	0.67	0.86	3.05	2.30	-
P/RPS	0.76	0.77	0.47	0.47	0.62	0.87	0.00	-
YoY %	-1.30%	63.83%	0.00%	-24.19%	-28.74%	0.00%	-	-
Horiz. %	87.36%	88.51%	54.02%	54.02%	71.26%	100.00%	-	-
P/EPS	9.08	8.29	8.96	9.55	11.16	7.17	0.00	-
YoY %	9.53%	-7.48%	-6.18%	-14.43%	55.65%	0.00%	-	-
Horiz. %	126.64%	115.62%	124.97%	133.19%	155.65%	100.00%	-	-
EY	11.01	12.06	11.15	10.47	8.96	13.95	0.00	-
YoY %	-8.71%	8.16%	6.49%	16.85%	-35.77%	0.00%	-	-
Horiz. %	78.92%	86.45%	79.93%	75.05%	64.23%	100.00%	-	-
DY	3.12	1.61	15.35	1.99	10.08	2.19	0.00	-
YoY %	93.79%	-89.51%	671.36%	-80.26%	360.27%	0.00%	-	-
Horiz. %	142.47%	73.52%	700.91%	90.87%	460.27%	100.00%	-	-
P/NAPS	0.51	0.58	0.36	0.45	0.59	1.17	0.99	-10.46%
YoY %	-12.07%	61.11%	-20.00%	-23.73%	-49.57%	18.18%	-	-
Horiz. %	51.52%	58.59%	36.36%	45.45%	59.60%	118.18%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/22	25/05/21	16/06/20	29/05/19	28/05/18	29/05/17	27/05/16	-
Price	0.75	0.80	0.62	0.925	1.00	4.00	2.19	-
P/RPS	0.74	0.74	0.59	0.65	0.72	1.13	0.00	-
YoY %	0.00%	25.42%	-9.23%	-9.72%	-36.28%	0.00%	-	-
Horiz. %	65.49%	65.49%	52.21%	57.52%	63.72%	100.00%	-	-
P/EPS	8.85	7.99	11.23	13.19	12.97	9.40	0.00	-
YoY %	10.76%	-28.85%	-14.86%	1.70%	37.98%	0.00%	-	-
Horiz. %	94.15%	85.00%	119.47%	140.32%	137.98%	100.00%	-	-
EY	11.30	12.51	8.91	7.58	7.71	10.64	0.00	-
YoY %	-9.67%	40.40%	17.55%	-1.69%	-27.54%	0.00%	-	-
Horiz. %	106.20%	117.58%	83.74%	71.24%	72.46%	100.00%	-	-
DY	3.20	1.67	12.26	1.44	8.67	1.67	0.00	-
YoY %	91.62%	-86.38%	751.39%	-83.39%	419.16%	0.00%	-	-
Horiz. %	191.62%	100.00%	734.13%	86.23%	519.16%	100.00%	-	-
P/NAPS	0.50	0.56	0.45	0.63	0.69	1.54	0.94	-9.98%
YoY %	-10.71%	24.44%	-28.57%	-8.70%	-55.19%	63.83%	-	-
Horiz. %	53.19%	59.57%	47.87%	67.02%	73.40%	163.83%	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