[BURSA] QoQ Quarter Result on 2022-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 158,706 144,597 156,501 145,701 140,359 151,887 165,298 -2.67% QoQ % 9.76% -7.61% 7.41% 3.81% -7.59% -8.11% - Horiz. % 96.01% 87.48% 94.68% 88.14% 84.91% 91.89% 100.00%
PBT 80,013 93,619 76,146 67,607 68,700 81,062 92,634 -9.29% QoQ % -14.53% 22.95% 12.63% -1.59% -15.25% -12.49% - Horiz. % 86.38% 101.06% 82.20% 72.98% 74.16% 87.51% 100.00%
Tax -19,657 -17,356 -19,973 -18,602 -18,571 -21,591 -24,668 -14.04% QoQ % -13.26% 13.10% -7.37% -0.17% 13.99% 12.47% - Horiz. % 79.69% 70.36% 80.97% 75.41% 75.28% 87.53% 100.00%
NP 60,356 76,263 56,173 49,005 50,129 59,471 67,966 -7.60% QoQ % -20.86% 35.76% 14.63% -2.24% -15.71% -12.50% - Horiz. % 88.80% 112.21% 82.65% 72.10% 73.76% 87.50% 100.00%
NP to SH 60,405 76,247 56,173 49,005 50,129 59,471 67,966 -7.55% QoQ % -20.78% 35.74% 14.63% -2.24% -15.71% -12.50% - Horiz. % 88.88% 112.18% 82.65% 72.10% 73.76% 87.50% 100.00%
Tax Rate 24.57 % 18.54 % 26.23 % 27.51 % 27.03 % 26.64 % 26.63 % -5.22% QoQ % 32.52% -29.32% -4.65% 1.78% 1.46% 0.04% - Horiz. % 92.26% 69.62% 98.50% 103.30% 101.50% 100.04% 100.00%
Total Cost 98,350 68,334 100,328 96,696 90,230 92,416 97,332 0.70% QoQ % 43.93% -31.89% 3.76% 7.17% -2.37% -5.05% - Horiz. % 101.05% 70.21% 103.08% 99.35% 92.70% 94.95% 100.00%
Net Worth 760,741 825,485 744,555 785,020 736,462 809,299 744,555 1.44% QoQ % -7.84% 10.87% -5.15% 6.59% -9.00% 8.70% - Horiz. % 102.17% 110.87% 100.00% 105.43% 98.91% 108.70% 100.00%
Dividend 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 121,394 - 93,069 - 121,394 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 76.67% 0.00% 100.00% -
Div Payout % - % 159.21 % - % 189.92 % - % 204.12 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.00% 0.00% 93.04% 0.00% 100.00% -
Equity 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 760,741 825,485 744,555 785,020 736,462 809,299 744,555 1.44% QoQ % -7.84% 10.87% -5.15% 6.59% -9.00% 8.70% - Horiz. % 102.17% 110.87% 100.00% 105.43% 98.91% 108.70% 100.00%
NOSH 809,299 809,299 809,299 809,299 809,299 809,299 809,299 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 38.03 % 52.74 % 35.89 % 33.63 % 35.71 % 39.15 % 41.12 % -5.07% QoQ % -27.89% 46.95% 6.72% -5.82% -8.79% -4.79% - Horiz. % 92.49% 128.26% 87.28% 81.79% 86.84% 95.21% 100.00%
ROE 7.94 % 9.24 % 7.54 % 6.24 % 6.81 % 7.35 % 9.13 % -8.88% QoQ % -14.07% 22.55% 20.83% -8.37% -7.35% -19.50% - Horiz. % 86.97% 101.20% 82.58% 68.35% 74.59% 80.50% 100.00%
Per Share 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.61 17.87 19.34 18.00 17.34 18.77 20.42 -2.66% QoQ % 9.74% -7.60% 7.44% 3.81% -7.62% -8.08% - Horiz. % 96.03% 87.51% 94.71% 88.15% 84.92% 91.92% 100.00%
EPS 7.50 9.40 6.90 6.10 6.20 7.30 8.40 -7.27% QoQ % -20.21% 36.23% 13.11% -1.61% -15.07% -13.10% - Horiz. % 89.29% 111.90% 82.14% 72.62% 73.81% 86.90% 100.00%
DPS 0.00 15.00 0.00 11.50 0.00 15.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 76.67% 0.00% 100.00% -
NAPS 0.9400 1.0200 0.9200 0.9700 0.9100 1.0000 0.9200 1.44% QoQ % -7.84% 10.87% -5.15% 6.59% -9.00% 8.70% - Horiz. % 102.17% 110.87% 100.00% 105.43% 98.91% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 809,299 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.61 17.87 19.34 18.00 17.34 18.77 20.42 -2.66% QoQ % 9.74% -7.60% 7.44% 3.81% -7.62% -8.08% - Horiz. % 96.03% 87.51% 94.71% 88.15% 84.92% 91.92% 100.00%
EPS 7.50 9.40 6.90 6.10 6.20 7.30 8.40 -7.27% QoQ % -20.21% 36.23% 13.11% -1.61% -15.07% -13.10% - Horiz. % 89.29% 111.90% 82.14% 72.62% 73.81% 86.90% 100.00%
DPS 0.00 15.00 0.00 11.50 0.00 15.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 76.67% 0.00% 100.00% -
NAPS 0.9400 1.0200 0.9200 0.9700 0.9100 1.0000 0.9200 1.44% QoQ % -7.84% 10.87% -5.15% 6.59% -9.00% 8.70% - Horiz. % 102.17% 110.87% 100.00% 105.43% 98.91% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 6.7400 6.4400 6.3900 6.6500 6.2100 6.6300 7.0700 -
P/RPS 34.37 36.04 33.04 36.94 35.81 35.33 34.61 -0.46% QoQ % -4.63% 9.08% -10.56% 3.16% 1.36% 2.08% - Horiz. % 99.31% 104.13% 95.46% 106.73% 103.47% 102.08% 100.00%
P/EPS 90.30 68.36 92.06 109.82 100.26 90.22 84.19 4.78% QoQ % 32.09% -25.74% -16.17% 9.54% 11.13% 7.16% - Horiz. % 107.26% 81.20% 109.35% 130.44% 119.09% 107.16% 100.00%
EY 1.11 1.46 1.09 0.91 1.00 1.11 1.19 -4.53% QoQ % -23.97% 33.94% 19.78% -9.00% -9.91% -6.72% - Horiz. % 93.28% 122.69% 91.60% 76.47% 84.03% 93.28% 100.00%
DY 0.00 2.33 0.00 1.73 0.00 2.26 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.10% 0.00% 76.55% 0.00% 100.00% -
P/NAPS 7.17 6.31 6.95 6.86 6.82 6.63 7.68 -4.47% QoQ % 13.63% -9.21% 1.31% 0.59% 2.87% -13.67% - Horiz. % 93.36% 82.16% 90.49% 89.32% 88.80% 86.33% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 31/10/23 31/07/23 03/05/23 31/01/23 31/10/22 28/07/22 28/04/22 -
Price 6.7900 6.7100 6.2900 6.7200 6.4500 6.4300 6.9500 -
P/RPS 34.62 37.56 32.53 37.33 37.19 34.26 34.03 1.15% QoQ % -7.83% 15.46% -12.86% 0.38% 8.55% 0.68% - Horiz. % 101.73% 110.37% 95.59% 109.70% 109.29% 100.68% 100.00%
P/EPS 90.97 71.22 90.62 110.98 104.13 87.50 82.76 6.50% QoQ % 27.73% -21.41% -18.35% 6.58% 19.01% 5.73% - Horiz. % 109.92% 86.06% 109.50% 134.10% 125.82% 105.73% 100.00%
EY 1.10 1.40 1.10 0.90 0.96 1.14 1.21 -6.15% QoQ % -21.43% 27.27% 22.22% -6.25% -15.79% -5.79% - Horiz. % 90.91% 115.70% 90.91% 74.38% 79.34% 94.21% 100.00%
DY 0.00 2.24 0.00 1.71 0.00 2.33 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 96.14% 0.00% 73.39% 0.00% 100.00% -
P/NAPS 7.22 6.58 6.84 6.93 7.09 6.43 7.55 -2.93% QoQ % 9.73% -3.80% -1.30% -2.26% 10.26% -14.83% - Horiz. % 95.63% 87.15% 90.60% 91.79% 93.91% 85.17% 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
Quarterly Report - 31 December 2022.pdf 
