[BURSA] YoY TTM 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
TTM Result
Revenue	587,158	656,349	896,815	582,532	509,226	562,742	528,488	1.76%
YoY %	-10.54%	-26.81%	53.95%	14.40%	-9.51%	6.48%	-	-
Horiz. %	111.10%	124.19%	169.69%	110.23%	96.36%	106.48%	100.00%	-
PBT	306,072	370,086	585,518	331,292	268,266	313,255	290,743	0.85%
YoY %	-17.30%	-36.79%	76.74%	23.49%	-14.36%	7.74%	-	-
Horiz. %	105.27%	127.29%	201.39%	113.95%	92.27%	107.74%	100.00%	-
Tax	-74,502	-97,756	-148,368	-86,383	-67,557	-77,351	-72,587	0.43%
YoY %	23.79%	34.11%	-71.76%	-27.87%	12.66%	-6.56%	-	-
Horiz. %	102.64%	134.67%	204.40%	119.01%	93.07%	106.56%	100.00%	-
NP	231,570	272,330	437,150	244,909	200,709	235,904	218,156	0.99%
YoY %	-14.97%	-37.70%	78.49%	22.02%	-14.92%	8.14%	-	-
Horiz. %	106.15%	124.83%	200.38%	112.26%	92.00%	108.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,554	272,330	437,150	243,619	195,241	228,866	210,379	1.61%
YoY %	-14.97%	-37.70%	79.44%	24.78%	-14.69%	8.79%	-	-
Horiz. %	110.07%	129.45%	207.79%	115.80%	92.80%	108.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	26.41%	25.34%	26.07%	25.18%	24.69%	24.97%	-
YoY %	-7.84%	4.22%	-2.80%	3.53%	1.98%	-1.12%	-	-
Horiz. %	97.48%	105.77%	101.48%	104.41%	100.84%	98.88%	100.00%	-
Total Cost	355,588	384,019	459,665	337,623	308,517	326,838	310,332	2.29%
YoY %	-7.40%	-16.46%	36.15%	9.43%	-5.61%	5.32%	-	-
Horiz. %	114.58%	123.74%	148.12%	108.79%	99.42%	105.32%	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	906,509	-1.54%
YoY %	2.00%	-6.54%	7.10%	-8.98%	-1.64%	-0.39%	-	-
Horiz. %	91.06%	89.28%	95.52%	89.19%	97.98%	99.61%	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	214,464	258,975	469,117	221,529	177,644	276,812	278,905	-4.28%
YoY %	-17.19%	-44.80%	111.76%	24.70%	-35.83%	-0.75%	-	-
Horiz. %	76.90%	92.85%	168.20%	79.43%	63.69%	99.25%	100.00%	-
Div Payout %	92.62%	95.10%	107.31%	90.93%	90.99%	120.95%	132.57%	-
YoY %	-2.61%	-11.38%	18.01%	-0.07%	-24.77%	-8.77%	-	-
Horiz. %	69.86%	71.74%	80.95%	68.59%	68.64%	91.23%	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	906,509	-1.54%
YoY %	2.00%	-6.54%	7.10%	-8.98%	-1.64%	-0.39%	-	-
Horiz. %	91.06%	89.28%	95.52%	89.19%	97.98%	99.61%	100.00%	-
NOSH	809,299	809,299	809,299	805,859	807,474	807,472	536,396	7.09%
YoY %	0.00%	0.00%	0.43%	-0.20%	0.00%	50.54%	-	-
Horiz. %	150.88%	150.88%	150.88%	150.24%	150.54%	150.54%	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	39.44%	41.49%	48.74%	42.04%	39.41%	41.92%	41.28%	-
YoY %	-4.94%	-14.87%	15.94%	6.67%	-5.99%	1.55%	-	-
Horiz. %	95.54%	100.51%	118.07%	101.84%	95.47%	101.55%	100.00%	-
ROE	28.05%	33.65%	50.48%	30.13%	21.98%	25.35%	23.21%	-
YoY %	-16.64%	-33.34%	67.54%	37.08%	-13.29%	9.22%	-	-
Horiz. %	120.85%	144.98%	217.49%	129.81%	94.70%	109.22%	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	72.55	81.10	110.82	72.05	63.06	69.80	98.53	-4.97%
YoY %	-10.54%	-26.82%	53.81%	14.26%	-9.66%	-29.16%	-	-
Horiz. %	73.63%	82.31%	112.47%	73.12%	64.00%	70.84%	100.00%	-
EPS	28.61	33.65	54.02	30.13	24.18	28.39	39.22	-5.11%
YoY %	-14.98%	-37.71%	79.29%	24.61%	-14.83%	-27.61%	-	-
Horiz. %	72.95%	85.80%	137.74%	76.82%	61.65%	72.39%	100.00%	-
DPS	26.50	32.00	58.00	27.40	22.00	34.33	52.00	-10.62%
YoY %	-17.19%	-44.83%	111.68%	24.55%	-35.92%	-33.98%	-	-
Horiz. %	50.96%	61.54%	111.54%	52.69%	42.31%	66.02%	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	72.55	81.10	110.81	71.98	62.92	69.53	65.30	1.76%
YoY %	-10.54%	-26.81%	53.95%	14.40%	-9.51%	6.48%	-	-
Horiz. %	111.10%	124.20%	169.69%	110.23%	96.36%	106.48%	100.00%	-
EPS	28.61	33.65	54.02	30.10	24.12	28.28	26.00	1.60%
YoY %	-14.98%	-37.71%	79.47%	24.79%	-14.71%	8.77%	-	-
Horiz. %	110.04%	129.42%	207.77%	115.77%	92.77%	108.77%	100.00%	-
DPS	26.50	32.00	57.97	27.37	21.95	34.20	34.46	-4.28%
YoY %	-17.19%	-44.80%	111.80%	24.69%	-35.82%	-0.75%	-	-
Horiz. %	76.90%	92.86%	168.22%	79.43%	63.70%	99.25%	100.00%	-
NAPS	1.02	1.00	1.07	0.999	1.0975	1.1158	1.1201	-1.54%
YoY %	2.00%	-6.54%	7.11%	-8.97%	-1.64%	-0.38%	-	-
Horiz. %	91.06%	89.28%	95.53%	89.19%	97.98%	99.62%	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	8.88	8.18	7.16	10.10	11.10	10.53	10.76	-3.14%
YoY %	8.56%	14.25%	-29.11%	-9.01%	5.41%	-2.14%	-	-
Horiz. %	82.53%	76.02%	66.54%	93.87%	103.16%	97.86%	100.00%	-
P/EPS	22.51	19.70	14.68	24.16	28.95	25.89	27.03	-3.00%
YoY %	14.26%	34.20%	-39.24%	-16.55%	11.82%	-4.22%	-	-
Horiz. %	83.28%	72.88%	54.31%	89.38%	107.10%	95.78%	100.00%	-
EY	4.44	5.08	6.81	4.14	3.45	3.86	3.70	3.08%
YoY %	-12.60%	-25.40%	64.49%	20.00%	-10.62%	4.32%	-	-
Horiz. %	120.00%	137.30%	184.05%	111.89%	93.24%	104.32%	100.00%	-
DY	4.11	4.83	7.31	3.76	3.14	4.67	4.91	-2.91%
YoY %	-14.91%	-33.93%	94.41%	19.75%	-32.76%	-4.89%	-	-
Horiz. %	83.71%	98.37%	148.88%	76.58%	63.95%	95.11%	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	6.71	7.79	10.50	-
P/RPS	9.25	7.93	6.86	13.93	10.64	11.16	10.66	-2.33%
YoY %	16.65%	15.60%	-50.75%	30.92%	-4.66%	4.69%	-	-
Horiz. %	86.77%	74.39%	64.35%	130.68%	99.81%	104.69%	100.00%	-
P/EPS	23.45	19.11	14.07	33.32	27.75	27.44	26.77	-2.18%
YoY %	22.71%	35.82%	-57.77%	20.07%	1.13%	2.50%	-	-
Horiz. %	87.60%	71.39%	52.56%	124.47%	103.66%	102.50%	100.00%	-
EY	4.26	5.23	7.11	3.00	3.60	3.64	3.74	2.19%
YoY %	-18.55%	-26.44%	137.00%	-16.67%	-1.10%	-2.67%	-	-
Horiz. %	113.90%	139.84%	190.11%	80.21%	96.26%	97.33%	100.00%	-
DY	3.95	4.98	7.63	2.73	3.28	4.41	4.95	-3.68%
YoY %	-20.68%	-34.73%	179.49%	-16.77%	-25.62%	-10.91%	-	-
Horiz. %	79.80%	100.61%	154.14%	55.15%	66.26%	89.09%	100.00%	-
P/NAPS	6.58	6.43	7.10	10.04	6.10	6.96	6.21	0.96%
YoY %	2.33%	-9.44%	-29.28%	64.59%	-12.36%	12.08%	-	-
Horiz. %	105.96%	103.54%	114.33%	161.67%	98.23%	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