[BURSA] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -12.5%
YoY- -33.16%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 199,940 144,597 151,887 196,098 179,777 123,960 140,555 6.04%
PBT 109,270 93,619 81,062 119,281 116,052 63,273 79,895 5.35%
Tax -28,655 -17,356 -21,591 -30,312 -29,825 -15,881 -20,040 6.13%
NP 80,615 76,263 59,471 88,969 86,227 47,392 59,855 5.08%
-
NP to SH 80,446 76,247 59,471 88,969 86,227 46,339 58,214 5.53%
-
Tax Rate 26.22% 18.54% 26.64% 25.41% 25.70% 25.10% 25.08% -
Total Cost 119,325 68,334 92,416 107,129 93,550 76,568 80,700 6.72%
-
Net Worth 865,950 825,485 809,299 865,924 808,503 888,222 903,001 -0.69%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 145,673 121,394 121,394 194,226 137,445 83,977 177,375 -3.22%
Div Payout % 181.08% 159.21% 204.12% 218.31% 159.40% 181.22% 304.70% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 865,950 825,485 809,299 865,924 808,503 888,222 903,001 -0.69%
NOSH 809,299 809,299 809,299 809,299 805,859 807,474 807,472 0.03%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 40.32% 52.74% 39.15% 45.37% 47.96% 38.23% 42.58% -
ROE 9.29% 9.24% 7.35% 10.27% 10.67% 5.22% 6.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.71 17.87 18.77 24.23 22.24 15.35 17.43 5.98%
EPS 9.90 9.40 7.30 11.00 10.70 5.70 7.20 5.44%
DPS 18.00 15.00 15.00 24.00 17.00 10.40 22.00 -3.28%
NAPS 1.07 1.02 1.00 1.07 1.00 1.10 1.12 -0.75%
Adjusted Per Share Value based on latest NOSH - 809,299
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.71 17.87 18.77 24.23 22.21 15.32 17.37 6.04%
EPS 9.90 9.40 7.30 10.99 10.65 5.73 7.19 5.47%
DPS 18.00 15.00 15.00 24.00 16.98 10.38 21.92 -3.22%
NAPS 1.07 1.02 1.00 1.07 0.999 1.0975 1.1158 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 8.84 6.44 6.63 7.93 7.28 7.00 7.35 -
P/RPS 35.78 36.04 35.33 32.73 32.74 45.60 42.16 -2.69%
P/EPS 88.93 68.36 90.22 72.13 68.26 121.98 101.80 -2.22%
EY 1.12 1.46 1.11 1.39 1.46 0.82 0.98 2.24%
DY 2.04 2.33 2.26 3.03 2.34 1.49 2.99 -6.16%
P/NAPS 8.26 6.31 6.63 7.41 7.28 6.36 6.56 3.91%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/07/24 31/07/23 28/07/22 28/07/21 28/07/20 01/08/19 30/07/18 -
Price 9.80 6.71 6.43 7.60 10.04 6.70 7.79 -
P/RPS 39.67 37.56 34.26 31.36 45.15 43.64 44.68 -1.96%
P/EPS 98.59 71.22 87.50 69.13 94.14 116.75 107.89 -1.48%
EY 1.01 1.40 1.14 1.45 1.06 0.86 0.93 1.38%
DY 1.84 2.24 2.33 3.16 1.69 1.55 2.82 -6.86%
P/NAPS 9.16 6.58 6.43 7.10 10.04 6.09 6.96 4.67%

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