[MULPHA] 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 312,140 213,014 251,171 194,593 160,833 141,187 261,687 12.44% QoQ % 46.53% -15.19% 29.08% 20.99% 13.91% -46.05% - Horiz. % 119.28% 81.40% 95.98% 74.36% 61.46% 53.95% 100.00%
PBT 20,435 3,564 40,771 37,693 -47,876 417,776 39,112 -35.05% QoQ % 473.37% -91.26% 8.17% 178.73% -111.46% 968.15% - Horiz. % 52.25% 9.11% 104.24% 96.37% -122.41% 1,068.15% 100.00%
Tax -19,837 16,971 -4,222 -8,871 21,460 1,940 -8,092 81.51% QoQ % -216.89% 501.97% 52.41% -141.34% 1,006.19% 123.97% - Horiz. % 245.14% -209.73% 52.17% 109.63% -265.20% -23.97% 100.00%
NP 598 20,535 36,549 28,822 -26,416 419,716 31,020 -92.76% QoQ % -97.09% -43.82% 26.81% 209.11% -106.29% 1,253.05% - Horiz. % 1.93% 66.20% 117.82% 92.91% -85.16% 1,353.05% 100.00%
NP to SH -43 20,429 35,770 28,723 -26,536 419,377 30,897 - QoQ % -100.21% -42.89% 24.53% 208.24% -106.33% 1,257.34% - Horiz. % -0.14% 66.12% 115.77% 92.96% -85.89% 1,357.34% 100.00%
Tax Rate 97.07 % -476.18 % 10.36 % 23.53 % - % -0.46 % 20.69 % 179.46% QoQ % 120.39% -4,696.33% -55.97% 0.00% 0.00% -102.22% - Horiz. % 469.16% -2,301.50% 50.07% 113.73% 0.00% -2.22% 100.00%
Total Cost 311,542 192,479 214,622 165,771 187,249 -278,529 230,667 22.12% QoQ % 61.86% -10.32% 29.47% -11.47% 167.23% -220.75% - Horiz. % 135.06% 83.44% 93.04% 71.87% 81.18% -120.75% 100.00%
Net Worth 3,528,758 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 8.62% QoQ % -0.53% 1.69% -2.52% 1.83% 0.49% 12.23% - Horiz. % 113.25% 113.85% 111.95% 114.85% 112.78% 112.23% 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 - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 3,528,758 3,547,429 3,488,305 3,578,547 3,514,064 3,497,040 3,115,956 8.62% QoQ % -0.53% 1.69% -2.52% 1.83% 0.49% 12.23% - Horiz. % 113.25% 113.85% 111.95% 114.85% 112.78% 112.23% 100.00%
NOSH 311,178 311,178 311,178 311,178 316,013 317,624 318,605 -1.56% QoQ % 0.00% 0.00% 0.00% -1.53% -0.51% -0.31% - Horiz. % 97.67% 97.67% 97.67% 97.67% 99.19% 99.69% 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 0.19 % 9.64 % 14.55 % 14.81 % -16.42 % 297.28 % 11.85 % -93.59% QoQ % -98.03% -33.75% -1.76% 190.19% -105.52% 2,408.69% - Horiz. % 1.60% 81.35% 122.78% 124.98% -138.57% 2,508.69% 100.00%
ROE 0.00 % 0.58 % 1.03 % 0.80 % -0.76 % 11.99 % 0.99 % - QoQ % 0.00% -43.69% 28.75% 205.26% -106.34% 1,111.11% - Horiz. % 0.00% 58.59% 104.04% 80.81% -76.77% 1,211.11% 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 100.31 68.45 80.72 62.53 50.89 44.45 82.14 14.21% QoQ % 46.54% -15.20% 29.09% 22.87% 14.49% -45.89% - Horiz. % 122.12% 83.33% 98.27% 76.13% 61.96% 54.11% 100.00%
EPS -0.01 6.56 11.50 9.23 -7.63 132.09 9.72 - QoQ % -100.15% -42.96% 24.59% 220.97% -105.78% 1,258.95% - Horiz. % -0.10% 67.49% 118.31% 94.96% -78.50% 1,358.95% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 11.3400 11.4000 11.2100 11.5000 11.1200 11.0100 9.7800 10.34% QoQ % -0.53% 1.69% -2.52% 3.42% 1.00% 12.58% - Horiz. % 115.95% 116.56% 114.62% 117.59% 113.70% 112.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,618 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 97.66 66.65 78.58 60.88 50.32 44.17 81.87 12.44% QoQ % 46.53% -15.18% 29.07% 20.99% 13.92% -46.05% - Horiz. % 119.29% 81.41% 95.98% 74.36% 61.46% 53.95% 100.00%
EPS -0.01 6.39 11.19 8.99 -8.30 131.21 9.67 - QoQ % -100.16% -42.90% 24.47% 208.31% -106.33% 1,256.88% - Horiz. % -0.10% 66.08% 115.72% 92.97% -85.83% 1,356.88% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 11.0406 11.0990 10.9140 11.1963 10.9946 10.9413 9.7490 8.62% QoQ % -0.53% 1.70% -2.52% 1.83% 0.49% 12.23% - Horiz. % 113.25% 113.85% 111.95% 114.85% 112.78% 112.23% 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 2.1500 2.2800 2.1300 2.2200 2.4400 2.2700 1.9000 -
P/RPS 2.14 3.33 2.64 3.55 4.79 5.11 2.31 -4.96% QoQ % -35.74% 26.14% -25.63% -25.89% -6.26% 121.21% - Horiz. % 92.64% 144.16% 114.29% 153.68% 207.36% 221.21% 100.00%
P/EPS -15,558.90 34.73 18.53 24.05 -29.06 1.72 19.59 - QoQ % -44,899.60% 87.43% -22.95% 182.76% -1,789.53% -91.22% - Horiz. % -79,422.67% 177.28% 94.59% 122.77% -148.34% 8.78% 100.00%
EY -0.01 2.88 5.40 4.16 -3.44 58.17 5.10 - QoQ % -100.35% -46.67% 29.81% 220.93% -105.91% 1,040.59% - Horiz. % -0.20% 56.47% 105.88% 81.57% -67.45% 1,140.59% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.19 0.20 0.19 0.19 0.22 0.21 0.19 - QoQ % -5.00% 5.26% 0.00% -13.64% 4.76% 10.53% - Horiz. % 100.00% 105.26% 100.00% 100.00% 115.79% 110.53% 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 24/02/23 29/11/22 26/08/22 30/05/22 25/02/22 29/11/21 25/08/21 -
Price 2.2500 2.2200 2.1500 2.2800 2.3600 2.4600 2.0900 -
P/RPS 2.24 3.24 2.66 3.65 4.64 5.53 2.54 -8.02% QoQ % -30.86% 21.80% -27.12% -21.34% -16.09% 117.72% - Horiz. % 88.19% 127.56% 104.72% 143.70% 182.68% 217.72% 100.00%
P/EPS -16,282.57 33.82 18.70 24.70 -28.10 1.86 21.55 - QoQ % -48,244.80% 80.86% -24.29% 187.90% -1,610.75% -91.37% - Horiz. % -75,557.17% 156.94% 86.77% 114.62% -130.39% 8.63% 100.00%
EY -0.01 2.96 5.35 4.05 -3.56 53.67 4.64 - QoQ % -100.34% -44.67% 32.10% 213.76% -106.63% 1,056.68% - Horiz. % -0.22% 63.79% 115.30% 87.28% -76.72% 1,156.68% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.20 0.19 0.19 0.20 0.21 0.22 0.21 -3.19% QoQ % 5.26% 0.00% -5.00% -4.76% -4.55% 4.76% - Horiz. % 95.24% 90.48% 90.48% 95.24% 100.00% 104.76% 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
MIB-1st Qtr 2022.pdf 
