[L&PBHD] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 39,590 37,934 37,741 41,998 0 0 0 - QoQ % 4.37% 0.51% -10.14% 0.00% 0.00% 0.00% - Horiz. % 94.27% 90.32% 89.86% 100.00% - - -
PBT 6,726 5,065 4,635 6,014 0 0 0 - QoQ % 32.79% 9.28% -22.93% 0.00% 0.00% 0.00% - Horiz. % 111.84% 84.22% 77.07% 100.00% - - -
Tax -1,485 -998 -1,320 -1,372 0 0 0 - QoQ % -48.80% 24.39% 3.79% 0.00% 0.00% 0.00% - Horiz. % 108.24% 72.74% 96.21% 100.00% - - -
NP 5,241 4,067 3,315 4,642 0 0 0 - QoQ % 28.87% 22.68% -28.59% 0.00% 0.00% 0.00% - Horiz. % 112.90% 87.61% 71.41% 100.00% - - -
NP to SH 5,241 4,067 3,315 4,642 0 0 0 - QoQ % 28.87% 22.68% -28.59% 0.00% 0.00% 0.00% - Horiz. % 112.90% 87.61% 71.41% 100.00% - - -
Tax Rate 22.08 % 19.70 % 28.48 % 22.81 % - % - % - % - QoQ % 12.08% -30.83% 24.86% 0.00% 0.00% 0.00% - Horiz. % 96.80% 86.37% 124.86% 100.00% - - -
Total Cost 34,349 33,867 34,426 37,356 0 0 0 - QoQ % 1.42% -1.62% -7.84% 0.00% 0.00% 0.00% - Horiz. % 91.95% 90.66% 92.16% 100.00% - - -
Net Worth 89,599 84,000 84,000 3,791,199 - - - - QoQ % 6.67% 0.00% -97.78% 0.00% 0.00% 0.00% - Horiz. % 2.36% 2.22% 2.22% 100.00% - - -
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,800 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 53.42 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 89,599 84,000 84,000 3,791,199 - - - - QoQ % 6.67% 0.00% -97.78% 0.00% 0.00% 0.00% - Horiz. % 2.36% 2.22% 2.22% 100.00% - - -
NOSH 560,000 560,000 560,000 560,000 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.24 % 10.72 % 8.78 % 11.05 % - % - % - % - QoQ % 23.51% 22.10% -20.54% 0.00% 0.00% 0.00% - Horiz. % 119.82% 97.01% 79.46% 100.00% - - -
ROE 5.85 % 4.84 % 3.95 % 0.12 % - % - % - % - QoQ % 20.87% 22.53% 3,191.67% 0.00% 0.00% 0.00% - Horiz. % 4,875.00% 4,033.33% 3,291.67% 100.00% - - -
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.07 6.77 6.74 7.50 - - - - QoQ % 4.43% 0.45% -10.13% 0.00% 0.00% 0.00% - Horiz. % 94.27% 90.27% 89.87% 100.00% - - -
EPS 0.94 0.73 0.59 0.83 0.00 0.00 0.00 - QoQ % 28.77% 23.73% -28.92% 0.00% 0.00% 0.00% - Horiz. % 113.25% 87.95% 71.08% 100.00% - - -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.1600 0.1500 0.1500 6.7700 - - 5.8400 -90.97% QoQ % 6.67% 0.00% -97.78% 0.00% 0.00% 0.00% - Horiz. % 2.74% 2.57% 2.57% 115.92% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 560,000 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.07 6.77 6.74 7.50 - - - - QoQ % 4.43% 0.45% -10.13% 0.00% 0.00% 0.00% - Horiz. % 94.27% 90.27% 89.87% 100.00% - - -
EPS 0.94 0.73 0.59 0.83 0.00 0.00 0.00 - QoQ % 28.77% 23.73% -28.92% 0.00% 0.00% 0.00% - Horiz. % 113.25% 87.95% 71.08% 100.00% - - -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.1600 0.1500 0.1500 6.7700 - - 5.8400 -90.97% QoQ % 6.67% 0.00% -97.78% 0.00% 0.00% 0.00% - Horiz. % 2.74% 2.57% 2.57% 115.92% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 - - - - - -
Price 0.4650 0.4750 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 6.58 7.01 0.00 0.00 0.00 0.00 0.00 - QoQ % -6.13% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.87% 100.00% - - - - -
P/EPS 49.69 65.40 0.00 0.00 0.00 0.00 0.00 - QoQ % -24.02% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.98% 100.00% - - - - -
EY 2.01 1.53 0.00 0.00 0.00 0.00 0.00 - QoQ % 31.37% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 131.37% 100.00% - - - - -
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 2.91 3.17 0.00 0.00 0.00 0.00 0.00 - QoQ % -8.20% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.80% 100.00% - - - - -
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 14/08/23 24/05/23 27/02/23 - - - - -
Price 0.4750 0.4100 0.6350 0.0000 0.0000 0.0000 0.0000 -
P/RPS 6.72 6.05 9.42 0.00 0.00 0.00 0.00 - QoQ % 11.07% -35.77% 0.00% 0.00% 0.00% 0.00% - Horiz. % 71.34% 64.23% 100.00% - - - -
P/EPS 50.75 56.45 107.27 0.00 0.00 0.00 0.00 - QoQ % -10.10% -47.38% 0.00% 0.00% 0.00% 0.00% - Horiz. % 47.31% 52.62% 100.00% - - - -
EY 1.97 1.77 0.93 0.00 0.00 0.00 0.00 - QoQ % 11.30% 90.32% 0.00% 0.00% 0.00% 0.00% - Horiz. % 211.83% 190.32% 100.00% - - - -
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 2.97 2.73 4.23 0.00 0.00 0.00 0.00 - QoQ % 8.79% -35.46% 0.00% 0.00% 0.00% 0.00% - Horiz. % 70.21% 64.54% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BERI01-Quarterly results_Q3 2022 v1.pdf 
