[IDEAL] 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 120,797 99,293 106,005 94,461 213,054 97,092 67,445 47.33% QoQ % 21.66% -6.33% 12.22% -55.66% 119.44% 43.96% - Horiz. % 179.10% 147.22% 157.17% 140.06% 315.89% 143.96% 100.00%
PBT 17,147 10,858 15,076 9,883 31,468 26,705 4,410 146.66% QoQ % 57.92% -27.98% 52.54% -68.59% 17.84% 505.56% - Horiz. % 388.82% 246.21% 341.86% 224.10% 713.56% 605.56% 100.00%
Tax -4,558 -5,080 -4,206 -3,211 -6,552 -8,201 -1,817 84.31% QoQ % 10.28% -20.78% -30.99% 50.99% 20.11% -351.35% - Horiz. % 250.85% 279.58% 231.48% 176.72% 360.59% 451.35% 100.00%
NP 12,589 5,778 10,870 6,672 24,916 18,504 2,593 185.90% QoQ % 117.88% -46.84% 62.92% -73.22% 34.65% 613.61% - Horiz. % 485.50% 222.83% 419.21% 257.31% 960.89% 713.61% 100.00%
NP to SH 16,408 6,083 11,093 7,108 29,371 21,985 5,216 114.24% QoQ % 169.74% -45.16% 56.06% -75.80% 33.60% 321.49% - Horiz. % 314.57% 116.62% 212.67% 136.27% 563.09% 421.49% 100.00%
Tax Rate 26.58 % 46.79 % 27.90 % 32.49 % 20.82 % 30.71 % 41.20 % -25.28% QoQ % -43.19% 67.71% -14.13% 56.05% -32.20% -25.46% - Horiz. % 64.51% 113.57% 67.72% 78.86% 50.53% 74.54% 100.00%
Total Cost 108,208 93,515 95,135 87,789 188,138 78,588 64,852 40.55% QoQ % 15.71% -1.70% 8.37% -53.34% 139.40% 21.18% - Horiz. % 166.85% 144.20% 146.70% 135.37% 290.10% 121.18% 100.00%
Net Worth 632,250 616,300 610,000 598,500 590,150 527,729 509,379 15.45% QoQ % 2.59% 1.03% 1.92% 1.41% 11.83% 3.60% - Horiz. % 124.12% 120.99% 119.75% 117.50% 115.86% 103.60% 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 632,250 616,300 610,000 598,500 590,150 527,729 509,379 15.45% QoQ % 2.59% 1.03% 1.92% 1.41% 11.83% 3.60% - Horiz. % 124.12% 120.99% 119.75% 117.50% 115.86% 103.60% 100.00%
NOSH 500,000 500,000 500,000 500,000 500,000 465,739 465,739 4.83% QoQ % 0.00% 0.00% 0.00% 0.00% 7.36% 0.00% - Horiz. % 107.36% 107.36% 107.36% 107.36% 107.36% 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 10.42 % 5.82 % 10.25 % 7.06 % 11.69 % 19.06 % 3.84 % 94.19% QoQ % 79.04% -43.22% 45.18% -39.61% -38.67% 396.35% - Horiz. % 271.35% 151.56% 266.93% 183.85% 304.43% 496.35% 100.00%
ROE 2.60 % 0.99 % 1.82 % 1.19 % 4.98 % 4.17 % 1.02 % 86.28% QoQ % 162.63% -45.60% 52.94% -76.10% 19.42% 308.82% - Horiz. % 254.90% 97.06% 178.43% 116.67% 488.24% 408.82% 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 24.16 19.86 21.20 18.89 42.61 20.85 14.48 40.54% QoQ % 21.65% -6.32% 12.23% -55.67% 104.36% 43.99% - Horiz. % 166.85% 137.15% 146.41% 130.46% 294.27% 143.99% 100.00%
EPS 3.28 1.22 2.22 1.42 5.87 4.72 1.12 104.29% QoQ % 168.85% -45.05% 56.34% -75.81% 24.36% 321.43% - Horiz. % 292.86% 108.93% 198.21% 126.79% 524.11% 421.43% 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 1.2645 1.2326 1.2200 1.1970 1.1803 1.1331 1.0937 10.13% QoQ % 2.59% 1.03% 1.92% 1.41% 4.17% 3.60% - Horiz. % 115.62% 112.70% 111.55% 109.44% 107.92% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 500,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.16 19.86 21.20 18.89 42.61 19.42 13.49 47.32% QoQ % 21.65% -6.32% 12.23% -55.67% 119.41% 43.96% - Horiz. % 179.10% 147.22% 157.15% 140.03% 315.86% 143.96% 100.00%
EPS 3.28 1.22 2.22 1.42 5.87 4.40 1.04 114.61% QoQ % 168.85% -45.05% 56.34% -75.81% 33.41% 323.08% - Horiz. % 315.38% 117.31% 213.46% 136.54% 564.42% 423.08% 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 1.2645 1.2326 1.2200 1.1970 1.1803 1.0555 1.0188 15.45% QoQ % 2.59% 1.03% 1.92% 1.41% 11.82% 3.60% - Horiz. % 124.12% 120.99% 119.75% 117.49% 115.85% 103.60% 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 1.7000 1.7500 1.3500 1.3500 1.3100 0.9300 0.9500 -
P/RPS 7.04 8.81 6.37 7.15 3.07 4.46 6.56 4.81% QoQ % -20.09% 38.30% -10.91% 132.90% -31.17% -32.01% - Horiz. % 107.32% 134.30% 97.10% 108.99% 46.80% 67.99% 100.00%
P/EPS 51.80 143.84 60.85 94.96 22.30 19.70 84.83 -27.96% QoQ % -63.99% 136.38% -35.92% 325.83% 13.20% -76.78% - Horiz. % 61.06% 169.56% 71.73% 111.94% 26.29% 23.22% 100.00%
EY 1.93 0.70 1.64 1.05 4.48 5.08 1.18 38.70% QoQ % 175.71% -57.32% 56.19% -76.56% -11.81% 330.51% - Horiz. % 163.56% 59.32% 138.98% 88.98% 379.66% 430.51% 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 1.34 1.42 1.11 1.13 1.11 0.82 0.87 33.26% QoQ % -5.63% 27.93% -1.77% 1.80% 35.37% -5.75% - Horiz. % 154.02% 163.22% 127.59% 129.89% 127.59% 94.25% 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 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 26/11/21 08/09/21 -
Price 2.2600 1.6600 1.7800 1.3500 1.3400 1.2000 0.9400 -
P/RPS 9.35 8.36 8.40 7.15 3.14 5.76 6.49 27.47% QoQ % 11.84% -0.48% 17.48% 127.71% -45.49% -11.25% - Horiz. % 144.07% 128.81% 129.43% 110.17% 48.38% 88.75% 100.00%
P/EPS 68.87 136.45 80.23 94.96 22.81 25.42 83.93 -12.32% QoQ % -49.53% 70.07% -15.51% 316.31% -10.27% -69.71% - Horiz. % 82.06% 162.58% 95.59% 113.14% 27.18% 30.29% 100.00%
EY 1.45 0.73 1.25 1.05 4.38 3.93 1.19 14.04% QoQ % 98.63% -41.60% 19.05% -76.03% 11.45% 230.25% - Horiz. % 121.85% 61.34% 105.04% 88.24% 368.07% 330.25% 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 1.79 1.35 1.46 1.13 1.14 1.06 0.86 62.80% QoQ % 32.59% -7.53% 29.20% -0.88% 7.55% 23.26% - Horiz. % 208.14% 156.98% 169.77% 131.40% 132.56% 123.26% 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
IUBB-QA-1Q-0322.pdf 
