[NSOP] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 21,231 28,446 35,496 26,584 25,583 23,761 24,929 -10.13% QoQ % -25.36% -19.86% 33.52% 3.91% 7.67% -4.69% - Horiz. % 85.17% 114.11% 142.39% 106.64% 102.62% 95.31% 100.00%
PBT 737 13,412 13,538 13,600 8,635 10,455 9,182 -81.31% QoQ % -94.50% -0.93% -0.46% 57.50% -17.41% 13.86% - Horiz. % 8.03% 146.07% 147.44% 148.12% 94.04% 113.86% 100.00%
Tax -356 -2,663 -3,817 -3,111 -2,903 -2,458 -2,384 -71.76% QoQ % 86.63% 30.23% -22.69% -7.17% -18.10% -3.10% - Horiz. % 14.93% 111.70% 160.11% 130.49% 121.77% 103.10% 100.00%
NP 381 10,749 9,721 10,489 5,732 7,997 6,798 -85.28% QoQ % -96.46% 10.58% -7.32% 82.99% -28.32% 17.64% - Horiz. % 5.60% 158.12% 143.00% 154.30% 84.32% 117.64% 100.00%
NP to SH 401 9,037 8,664 9,592 5,358 7,353 6,127 -83.68% QoQ % -95.56% 4.31% -9.67% 79.02% -27.13% 20.01% - Horiz. % 6.54% 147.49% 141.41% 156.55% 87.45% 120.01% 100.00%
Tax Rate 48.30 % 19.86 % 28.19 % 22.88 % 33.62 % 23.51 % 25.96 % 51.10% QoQ % 143.20% -29.55% 23.21% -31.95% 43.00% -9.44% - Horiz. % 186.06% 76.50% 108.59% 88.14% 129.51% 90.56% 100.00%
Total Cost 20,850 17,697 25,775 16,095 19,851 15,764 18,131 9.74% QoQ % 17.82% -31.34% 60.14% -18.92% 25.93% -13.05% - Horiz. % 115.00% 97.61% 142.16% 88.77% 109.49% 86.95% 100.00%
Net Worth 582,676 582,676 571,444 577,060 555,999 550,383 542,661 4.84% QoQ % 0.00% 1.97% -0.97% 3.79% 1.02% 1.42% - Horiz. % 107.37% 107.37% 105.30% 106.34% 102.46% 101.42% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 4,914 - 7,020 - 4,914 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 142.86% 0.00% 100.00% -
Div Payout % - % 54.38 % - % 73.19 % - % 66.83 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.37% 0.00% 109.52% 0.00% 100.00% -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 582,676 582,676 571,444 577,060 555,999 550,383 542,661 4.84% QoQ % 0.00% 1.97% -0.97% 3.79% 1.02% 1.42% - Horiz. % 107.37% 107.37% 105.30% 106.34% 102.46% 101.42% 100.00%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 - 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.79 % 37.79 % 27.39 % 39.46 % 22.41 % 33.66 % 27.27 % -83.65% QoQ % -95.26% 37.97% -30.59% 76.08% -33.42% 23.43% - Horiz. % 6.56% 138.58% 100.44% 144.70% 82.18% 123.43% 100.00%
ROE 0.07 % 1.55 % 1.52 % 1.66 % 0.96 % 1.34 % 1.13 % -84.26% QoQ % -95.48% 1.97% -8.43% 72.92% -28.36% 18.58% - Horiz. % 6.19% 137.17% 134.51% 146.90% 84.96% 118.58% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.24 40.52 50.56 37.87 36.44 33.85 35.51 -10.13% QoQ % -25.37% -19.86% 33.51% 3.92% 7.65% -4.67% - Horiz. % 85.16% 114.11% 142.38% 106.65% 102.62% 95.33% 100.00%
EPS 0.57 12.87 12.34 13.66 7.63 10.47 8.73 -83.70% QoQ % -95.57% 4.29% -9.66% 79.03% -27.13% 19.93% - Horiz. % 6.53% 147.42% 141.35% 156.47% 87.40% 119.93% 100.00%
DPS 0.00 7.00 0.00 10.00 0.00 7.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 142.86% 0.00% 100.00% -
NAPS 8.3000 8.3000 8.1400 8.2200 7.9200 7.8400 7.7300 4.84% QoQ % 0.00% 1.97% -0.97% 3.79% 1.02% 1.42% - Horiz. % 107.37% 107.37% 105.30% 106.34% 102.46% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,202 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.24 40.52 50.56 37.87 36.44 33.85 35.51 -10.13% QoQ % -25.37% -19.86% 33.51% 3.92% 7.65% -4.67% - Horiz. % 85.16% 114.11% 142.38% 106.65% 102.62% 95.33% 100.00%
EPS 0.57 12.87 12.34 13.66 7.63 10.47 8.73 -83.70% QoQ % -95.57% 4.29% -9.66% 79.03% -27.13% 19.93% - Horiz. % 6.53% 147.42% 141.35% 156.47% 87.40% 119.93% 100.00%
DPS 0.00 7.00 0.00 10.00 0.00 7.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 142.86% 0.00% 100.00% -
NAPS 8.3000 8.3000 8.1400 8.2200 7.9200 7.8400 7.7300 4.84% QoQ % 0.00% 1.97% -0.97% 3.79% 1.02% 1.42% - Horiz. % 107.37% 107.37% 105.30% 106.34% 102.46% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.5000 3.7900 3.6600 3.6600 3.0800 3.2000 3.1000 -
P/RPS 11.57 9.35 7.24 9.67 8.45 9.45 8.73 20.59% QoQ % 23.74% 29.14% -25.13% 14.44% -10.58% 8.25% - Horiz. % 132.53% 107.10% 82.93% 110.77% 96.79% 108.25% 100.00%
P/EPS 612.74 29.44 29.66 26.79 40.36 30.55 35.52 564.18% QoQ % 1,981.32% -0.74% 10.71% -33.62% 32.11% -13.99% - Horiz. % 1,725.06% 82.88% 83.50% 75.42% 113.63% 86.01% 100.00%
EY 0.16 3.40 3.37 3.73 2.48 3.27 2.82 -85.16% QoQ % -95.29% 0.89% -9.65% 50.40% -24.16% 15.96% - Horiz. % 5.67% 120.57% 119.50% 132.27% 87.94% 115.96% 100.00%
DY 0.00 1.85 0.00 2.73 0.00 2.19 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 84.47% 0.00% 124.66% 0.00% 100.00% -
P/NAPS 0.42 0.46 0.45 0.45 0.39 0.41 0.40 3.30% QoQ % -8.70% 2.22% 0.00% 15.38% -4.88% 2.50% - Horiz. % 105.00% 115.00% 112.50% 112.50% 97.50% 102.50% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 26/08/22 30/05/22 - 26/11/21 26/08/21 -
Price 3.4000 3.4500 3.5400 3.9700 3.8500 3.1400 3.0600 -
P/RPS 11.24 8.51 7.00 10.48 10.56 9.28 8.62 19.30% QoQ % 32.08% 21.57% -33.21% -0.76% 13.79% 7.66% - Horiz. % 130.39% 98.72% 81.21% 121.58% 122.51% 107.66% 100.00%
P/EPS 595.23 26.80 28.68 29.06 50.44 29.98 35.06 557.17% QoQ % 2,121.01% -6.56% -1.31% -42.39% 68.25% -14.49% - Horiz. % 1,697.75% 76.44% 81.80% 82.89% 143.87% 85.51% 100.00%
EY 0.17 3.73 3.49 3.44 1.98 3.34 2.85 -84.66% QoQ % -95.44% 6.88% 1.45% 73.74% -40.72% 17.19% - Horiz. % 5.96% 130.88% 122.46% 120.70% 69.47% 117.19% 100.00%
DY 0.00 2.03 0.00 2.52 0.00 2.23 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 91.03% 0.00% 113.00% 0.00% 100.00% -
P/NAPS 0.41 0.42 0.43 0.48 0.49 0.40 0.40 1.66% QoQ % -2.38% -2.33% -10.42% -2.04% 22.50% 0.00% - Horiz. % 102.50% 105.00% 107.50% 120.00% 122.50% 100.00% 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
NSOP 1st Quarter 31.3.2022.pdf 
