[BURSA] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	301,098	317,185	428,373	330,531	250,488	291,266	285,356	0.89%
YoY %	-5.07%	-25.96%	29.60%	31.95%	-14.00%	2.07%	-	-
Horiz. %	105.52%	111.15%	150.12%	115.83%	87.78%	102.07%	100.00%	-
PBT	169,765	173,696	282,054	203,173	127,646	167,555	160,183	0.97%
YoY %	-2.26%	-38.42%	38.82%	59.17%	-23.82%	4.60%	-	-
Horiz. %	105.98%	108.44%	176.08%	126.84%	79.69%	104.60%	100.00%	-
Tax	-37,329	-46,259	-71,693	-52,215	-32,039	-42,043	-40,366	-1.29%
YoY %	19.30%	35.48%	-37.30%	-62.97%	23.79%	-4.15%	-	-
Horiz. %	92.48%	114.60%	177.61%	129.35%	79.37%	104.15%	100.00%	-
NP	132,436	127,437	210,361	150,958	95,607	125,512	119,817	1.68%
YoY %	3.92%	-39.42%	39.35%	57.89%	-23.83%	4.75%	-	-
Horiz. %	110.53%	106.36%	175.57%	125.99%	79.79%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,420	127,437	210,361	150,958	93,194	121,995	116,169	2.20%
YoY %	3.91%	-39.42%	39.35%	61.98%	-23.61%	5.02%	-	-
Horiz. %	113.99%	109.70%	181.08%	129.95%	80.22%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	26.63%	25.42%	25.70%	25.10%	25.09%	25.20%	-
YoY %	-17.42%	4.76%	-1.09%	2.39%	0.04%	-0.44%	-	-
Horiz. %	87.26%	105.67%	100.87%	101.98%	99.60%	99.56%	100.00%	-
Total Cost	168,662	189,748	218,012	179,573	154,881	165,754	165,539	0.31%
YoY %	-11.11%	-12.96%	21.41%	15.94%	-6.56%	0.13%	-	-
Horiz. %	101.89%	114.62%	131.70%	108.48%	93.56%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,485	809,299	865,924	808,503	888,222	903,001	904,726	-1.51%
YoY %	2.00%	-6.54%	7.10%	-8.98%	-1.64%	-0.19%	-	-
Horiz. %	91.24%	89.45%	95.71%	89.36%	98.18%	99.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	121,394	121,394	194,226	137,445	83,977	177,375	187,369	-6.97%
YoY %	0.00%	-37.50%	41.31%	63.67%	-52.66%	-5.33%	-	-
Horiz. %	64.79%	64.79%	103.66%	73.36%	44.82%	94.67%	100.00%	-
Div Payout %	91.67%	95.26%	92.33%	91.05%	90.11%	145.40%	161.29%	-
YoY %	-3.77%	3.17%	1.41%	1.04%	-38.03%	-9.85%	-	-
Horiz. %	56.84%	59.06%	57.24%	56.45%	55.87%	90.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	825,485	809,299	865,924	808,503	888,222	903,001	904,726	-1.51%
YoY %	2.00%	-6.54%	7.10%	-8.98%	-1.64%	-0.19%	-	-
Horiz. %	91.24%	89.45%	95.71%	89.36%	98.18%	99.81%	100.00%	-
NOSH	809,299	809,299	809,299	805,859	807,474	807,472	535,340	7.12%
YoY %	0.00%	0.00%	0.43%	-0.20%	0.00%	50.83%	-	-
Horiz. %	151.17%	151.17%	151.17%	150.53%	150.83%	150.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	43.98%	40.18%	49.11%	45.67%	38.17%	43.09%	41.99%	-
YoY %	9.46%	-18.18%	7.53%	19.65%	-11.42%	2.62%	-	-
Horiz. %	104.74%	95.69%	116.96%	108.76%	90.90%	102.62%	100.00%	-
ROE	16.04%	15.75%	24.29%	18.67%	10.49%	13.51%	12.84%	-
YoY %	1.84%	-35.16%	30.10%	77.98%	-22.35%	5.22%	-	-
Horiz. %	124.92%	122.66%	189.17%	145.40%	81.70%	105.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	37.20	39.19	52.93	40.88	31.02	36.13	53.30	-5.81%
YoY %	-5.08%	-25.96%	29.48%	31.79%	-14.14%	-32.21%	-	-
Horiz. %	69.79%	73.53%	99.31%	76.70%	58.20%	67.79%	100.00%	-
EPS	16.40	15.70	26.00	18.70	11.50	15.10	21.70	-4.55%
YoY %	4.46%	-39.62%	39.04%	62.61%	-23.84%	-30.41%	-	-
Horiz. %	75.58%	72.35%	119.82%	86.18%	53.00%	69.59%	100.00%	-
DPS	15.00	15.00	24.00	17.00	10.40	22.00	35.00	-13.16%
YoY %	0.00%	-37.50%	41.18%	63.46%	-52.73%	-37.14%	-	-
Horiz. %	42.86%	42.86%	68.57%	48.57%	29.71%	62.86%	100.00%	-
NAPS	1.02	1.00	1.07	1.00	1.10	1.12	1.69	-8.06%
YoY %	2.00%	-6.54%	7.00%	-9.09%	-1.79%	-33.73%	-	-
Horiz. %	60.36%	59.17%	63.31%	59.17%	65.09%	66.27%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 805,859
RPS	37.20	39.19	52.93	40.84	30.95	35.99	35.26	0.89%
YoY %	-5.08%	-25.96%	29.60%	31.95%	-14.00%	2.07%	-	-
Horiz. %	105.50%	111.15%	150.11%	115.83%	87.78%	102.07%	100.00%	-
EPS	16.40	15.70	25.99	18.65	11.52	15.07	14.35	2.24%
YoY %	4.46%	-39.59%	39.36%	61.89%	-23.56%	5.02%	-	-
Horiz. %	114.29%	109.41%	181.11%	129.97%	80.28%	105.02%	100.00%	-
DPS	15.00	15.00	24.00	16.98	10.38	21.92	23.15	-6.97%
YoY %	0.00%	-37.50%	41.34%	63.58%	-52.65%	-5.31%	-	-
Horiz. %	64.79%	64.79%	103.67%	73.35%	44.84%	94.69%	100.00%	-
NAPS	1.02	1.00	1.07	0.999	1.0975	1.1158	1.1179	-1.51%
YoY %	2.00%	-6.54%	7.11%	-8.97%	-1.64%	-0.19%	-	-
Horiz. %	91.24%	89.45%	95.72%	89.36%	98.18%	99.81%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	6.44	6.63	7.93	7.28	7.00	7.35	10.60	-
P/RPS	17.31	16.92	14.98	17.81	22.57	20.35	19.89	-2.28%
YoY %	2.30%	12.95%	-15.89%	-21.09%	10.91%	2.31%	-	-
Horiz. %	87.03%	85.07%	75.31%	89.54%	113.47%	102.31%	100.00%	-
P/EPS	39.36	42.10	30.51	38.99	60.65	48.58	48.85	-3.53%
YoY %	-6.51%	37.99%	-21.75%	-35.71%	24.85%	-0.55%	-	-
Horiz. %	80.57%	86.18%	62.46%	79.82%	124.16%	99.45%	100.00%	-
EY	2.54	2.38	3.28	2.56	1.65	2.06	2.05	3.63%
YoY %	6.72%	-27.44%	28.12%	55.15%	-19.90%	0.49%	-	-
Horiz. %	123.90%	116.10%	160.00%	124.88%	80.49%	100.49%	100.00%	-
DY	2.33	2.26	3.03	2.34	1.49	2.99	3.30	-5.63%
YoY %	3.10%	-25.41%	29.49%	57.05%	-50.17%	-9.39%	-	-
Horiz. %	70.61%	68.48%	91.82%	70.91%	45.15%	90.61%	100.00%	-
P/NAPS	6.31	6.63	7.41	7.28	6.36	6.56	6.27	0.10%
YoY %	-4.83%	-10.53%	1.79%	14.47%	-3.05%	4.63%	-	-
Horiz. %	100.64%	105.74%	118.18%	116.11%	101.44%	104.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	31/07/23	28/07/22	28/07/21	28/07/20	01/08/19	30/07/18	26/07/17	-
Price	6.71	6.43	7.60	10.04	6.70	7.79	10.50	-
P/RPS	18.04	16.41	14.36	24.56	21.60	21.56	19.70	-1.45%
YoY %	9.93%	14.28%	-41.53%	13.70%	0.19%	9.44%	-	-
Horiz. %	91.57%	83.30%	72.89%	124.67%	109.64%	109.44%	100.00%	-
P/EPS	41.01	40.83	29.24	53.77	58.05	51.48	48.39	-2.71%
YoY %	0.44%	39.64%	-45.62%	-7.37%	12.76%	6.39%	-	-
Horiz. %	84.75%	84.38%	60.43%	111.12%	119.96%	106.39%	100.00%	-
EY	2.44	2.45	3.42	1.86	1.72	1.94	2.07	2.77%
YoY %	-0.41%	-28.36%	83.87%	8.14%	-11.34%	-6.28%	-	-
Horiz. %	117.87%	118.36%	165.22%	89.86%	83.09%	93.72%	100.00%	-
DY	2.24	2.33	3.16	1.69	1.55	2.82	3.33	-6.39%
YoY %	-3.86%	-26.27%	86.98%	9.03%	-45.04%	-15.32%	-	-
Horiz. %	67.27%	69.97%	94.89%	50.75%	46.55%	84.68%	100.00%	-
P/NAPS	6.58	6.43	7.10	10.04	6.09	6.96	6.21	0.96%
YoY %	2.33%	-9.44%	-29.28%	64.86%	-12.50%	12.08%	-	-
Horiz. %	105.96%	103.54%	114.33%	161.67%	98.07%	112.08%	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