[SOLID] QoQ TTM Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 344,747 345,052 331,898 298,361 292,720 288,534 289,036 12.43% QoQ % -0.09% 3.96% 11.24% 1.93% 1.45% -0.17% - Horiz. % 119.27% 119.38% 114.83% 103.23% 101.27% 99.83% 100.00%
PBT 11,649 13,265 12,608 8,788 12,451 14,895 15,910 -18.72% QoQ % -12.18% 5.21% 43.47% -29.42% -16.41% -6.38% - Horiz. % 73.22% 83.38% 79.25% 55.24% 78.26% 93.62% 100.00%
Tax -3,441 -3,238 -2,540 -2,082 -2,167 -1,839 -2,070 40.20% QoQ % -6.27% -27.48% -22.00% 3.92% -17.84% 11.16% - Horiz. % 166.23% 156.43% 122.71% 100.58% 104.69% 88.84% 100.00%
NP 8,208 10,027 10,068 6,706 10,284 13,056 13,840 -29.34% QoQ % -18.14% -0.41% 50.13% -34.79% -21.23% -5.66% - Horiz. % 59.31% 72.45% 72.75% 48.45% 74.31% 94.34% 100.00%
NP to SH 8,208 10,027 10,071 6,721 10,333 13,115 13,890 -29.51% QoQ % -18.14% -0.44% 49.84% -34.96% -21.21% -5.58% - Horiz. % 59.09% 72.19% 72.51% 48.39% 74.39% 94.42% 100.00%
Tax Rate 29.54 % 24.41 % 20.15 % 23.69 % 17.40 % 12.35 % 13.01 % 72.49% QoQ % 21.02% 21.14% -14.94% 36.15% 40.89% -5.07% - Horiz. % 227.06% 187.62% 154.88% 182.09% 133.74% 94.93% 100.00%
Total Cost 336,539 335,025 321,830 291,655 282,436 275,478 275,196 14.31% QoQ % 0.45% 4.10% 10.35% 3.26% 2.53% 0.10% - Horiz. % 122.29% 121.74% 116.95% 105.98% 102.63% 100.10% 100.00%
Net Worth 192,167 192,167 192,167 186,973 186,973 181,780 181,780 3.76% QoQ % 0.00% 0.00% 2.78% 0.00% 2.86% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.86% 102.86% 100.00% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 1,558 1,558 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
Div Payout % 18.98 % 15.54 % - % - % - % - % - % - QoQ % 22.14% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.14% 100.00% - - - - -
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 192,167 192,167 192,167 186,973 186,973 181,780 181,780 3.76% QoQ % 0.00% 0.00% 2.78% 0.00% 2.86% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.86% 102.86% 100.00% 100.00%
NOSH 519,371 519,371 519,371 519,371 519,371 519,371 519,371 - 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 2.38 % 2.91 % 3.03 % 2.25 % 3.51 % 4.52 % 4.79 % -37.19% QoQ % -18.21% -3.96% 34.67% -35.90% -22.35% -5.64% - Horiz. % 49.69% 60.75% 63.26% 46.97% 73.28% 94.36% 100.00%
ROE 4.27 % 5.22 % 5.24 % 3.59 % 5.53 % 7.21 % 7.64 % -32.08% QoQ % -18.20% -0.38% 45.96% -35.08% -23.30% -5.63% - Horiz. % 55.89% 68.32% 68.59% 46.99% 72.38% 94.37% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 66.38 66.44 63.90 57.45 56.36 55.55 55.65 12.44% QoQ % -0.09% 3.97% 11.23% 1.93% 1.46% -0.18% - Horiz. % 119.28% 119.39% 114.82% 103.23% 101.28% 99.82% 100.00%
EPS 1.58 1.93 1.94 1.29 1.99 2.53 2.67 -29.45% QoQ % -18.13% -0.52% 50.39% -35.18% -21.34% -5.24% - Horiz. % 59.18% 72.28% 72.66% 48.31% 74.53% 94.76% 100.00%
DPS 0.30 0.30 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% 100.00% - - - - -
NAPS 0.3700 0.3700 0.3700 0.3600 0.3600 0.3500 0.3500 3.76% QoQ % 0.00% 0.00% 2.78% 0.00% 2.86% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.86% 102.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 66.38 66.44 63.90 57.45 56.36 55.55 55.65 12.44% QoQ % -0.09% 3.97% 11.23% 1.93% 1.46% -0.18% - Horiz. % 119.28% 119.39% 114.82% 103.23% 101.28% 99.82% 100.00%
EPS 1.58 1.93 1.94 1.29 1.99 2.53 2.67 -29.45% QoQ % -18.13% -0.52% 50.39% -35.18% -21.34% -5.24% - Horiz. % 59.18% 72.28% 72.66% 48.31% 74.53% 94.76% 100.00%
DPS 0.30 0.30 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% 100.00% - - - - -
NAPS 0.3700 0.3700 0.3700 0.3600 0.3600 0.3500 0.3500 3.76% QoQ % 0.00% 0.00% 2.78% 0.00% 2.86% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.86% 102.86% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.1900 0.1900 0.1850 0.2000 0.2000 0.2400 0.2550 -
P/RPS 0.29 0.29 0.29 0.35 0.35 0.43 0.46 -26.41% QoQ % 0.00% 0.00% -17.14% 0.00% -18.60% -6.52% - Horiz. % 63.04% 63.04% 63.04% 76.09% 76.09% 93.48% 100.00%
P/EPS 12.02 9.84 9.54 15.46 10.05 9.50 9.53 16.69% QoQ % 22.15% 3.14% -38.29% 53.83% 5.79% -0.31% - Horiz. % 126.13% 103.25% 100.10% 162.22% 105.46% 99.69% 100.00%
EY 8.32 10.16 10.48 6.47 9.95 10.52 10.49 -14.28% QoQ % -18.11% -3.05% 61.98% -34.97% -5.42% 0.29% - Horiz. % 79.31% 96.85% 99.90% 61.68% 94.85% 100.29% 100.00%
DY 1.58 1.58 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% 100.00% - - - - -
P/NAPS 0.51 0.51 0.50 0.56 0.56 0.69 0.73 -21.21% QoQ % 0.00% 2.00% -10.71% 0.00% -18.84% -5.48% - Horiz. % 69.86% 69.86% 68.49% 76.71% 76.71% 94.52% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 28/03/23 22/12/22 27/09/22 30/06/22 29/03/22 30/12/21 29/09/21 -
Price 0.1900 0.2150 0.1750 0.1850 0.1950 0.2050 0.2600 -
P/RPS 0.29 0.32 0.27 0.32 0.35 0.37 0.47 -27.46% QoQ % -9.38% 18.52% -15.62% -8.57% -5.41% -21.28% - Horiz. % 61.70% 68.09% 57.45% 68.09% 74.47% 78.72% 100.00%
P/EPS 12.02 11.14 9.02 14.30 9.80 8.12 9.72 15.17% QoQ % 7.90% 23.50% -36.92% 45.92% 20.69% -16.46% - Horiz. % 123.66% 114.61% 92.80% 147.12% 100.82% 83.54% 100.00%
EY 8.32 8.98 11.08 6.99 10.20 12.32 10.29 -13.18% QoQ % -7.35% -18.95% 58.51% -31.47% -17.21% 19.73% - Horiz. % 80.86% 87.27% 107.68% 67.93% 99.13% 119.73% 100.00%
DY 1.58 1.40 0.00 0.00 0.00 0.00 0.00 - QoQ % 12.86% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 112.86% 100.00% - - - - -
P/NAPS 0.51 0.58 0.47 0.51 0.54 0.59 0.74 -21.92% QoQ % -12.07% 23.40% -7.84% -5.56% -8.47% -20.27% - Horiz. % 68.92% 78.38% 63.51% 68.92% 72.97% 79.73% 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
Solid-Q4 FYE 2022 v5.pdf 
