[MASTER] QoQ TTM Result on 2021-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 155,656 153,977 146,619 141,270 136,414 141,866 158,714 -1.29% QoQ % 1.09% 5.02% 3.79% 3.56% -3.84% -10.62% - Horiz. % 98.07% 97.02% 92.38% 89.01% 85.95% 89.38% 100.00%
PBT 19,292 18,229 18,267 16,701 13,348 12,793 11,957 37.60% QoQ % 5.83% -0.21% 9.38% 25.12% 4.34% 6.99% - Horiz. % 161.34% 152.45% 152.77% 139.68% 111.63% 106.99% 100.00%
Tax -3,512 -3,776 -2,965 -2,628 -1,860 -1,523 -1,605 68.63% QoQ % 6.99% -27.35% -12.82% -41.29% -22.13% 5.11% - Horiz. % 218.82% 235.26% 184.74% 163.74% 115.89% 94.89% 100.00%
NP 15,780 14,453 15,302 14,073 11,488 11,270 10,352 32.49% QoQ % 9.18% -5.55% 8.73% 22.50% 1.93% 8.87% - Horiz. % 152.43% 139.62% 147.82% 135.94% 110.97% 108.87% 100.00%
NP to SH 15,783 14,456 15,305 14,076 11,493 11,275 10,358 32.45% QoQ % 9.18% -5.55% 8.73% 22.47% 1.93% 8.85% - Horiz. % 152.37% 139.56% 147.76% 135.89% 110.96% 108.85% 100.00%
Tax Rate 18.20 % 20.71 % 16.23 % 15.74 % 13.93 % 11.90 % 13.42 % 22.54% QoQ % -12.12% 27.60% 3.11% 12.99% 17.06% -11.33% - Horiz. % 135.62% 154.32% 120.94% 117.29% 103.80% 88.67% 100.00%
Total Cost 139,876 139,524 131,317 127,197 124,926 130,596 148,362 -3.85% QoQ % 0.25% 6.25% 3.24% 1.82% -4.34% -11.97% - Horiz. % 94.28% 94.04% 88.51% 85.73% 84.20% 88.03% 100.00%
Net Worth 131,088 126,172 124,533 120,164 117,433 113,609 110,878 11.82% QoQ % 3.90% 1.32% 3.64% 2.33% 3.37% 2.46% - Horiz. % 118.23% 113.79% 112.32% 108.37% 105.91% 102.46% 100.00%
Dividend 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,277 2,184 3,277 2,184 4,369 3,277 2,184 31.07% QoQ % 50.00% -33.33% 50.00% -50.00% 33.33% 50.00% - Horiz. % 150.00% 100.00% 150.00% 100.00% 200.00% 150.00% 100.00%
Div Payout % 20.76 % 15.11 % 21.41 % 15.52 % 38.02 % 29.07 % 21.09 % -1.05% QoQ % 37.39% -29.43% 37.95% -59.18% 30.79% 37.84% - Horiz. % 98.44% 71.65% 101.52% 73.59% 180.28% 137.84% 100.00%
Equity 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 131,088 126,172 124,533 120,164 117,433 113,609 110,878 11.82% QoQ % 3.90% 1.32% 3.64% 2.33% 3.37% 2.46% - Horiz. % 118.23% 113.79% 112.32% 108.37% 105.91% 102.46% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 - 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 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.14 % 9.39 % 10.44 % 9.96 % 8.42 % 7.94 % 6.52 % 34.27% QoQ % 7.99% -10.06% 4.82% 18.29% 6.05% 21.78% - Horiz. % 155.52% 144.02% 160.12% 152.76% 129.14% 121.78% 100.00%
ROE 12.04 % 11.46 % 12.29 % 11.71 % 9.79 % 9.92 % 9.34 % 18.46% QoQ % 5.06% -6.75% 4.95% 19.61% -1.31% 6.21% - Horiz. % 128.91% 122.70% 131.58% 125.37% 104.82% 106.21% 100.00%
Per Share 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 284.98 281.91 268.43 258.64 249.75 259.73 290.58 -1.29% QoQ % 1.09% 5.02% 3.79% 3.56% -3.84% -10.62% - Horiz. % 98.07% 97.02% 92.38% 89.01% 85.95% 89.38% 100.00%
EPS 28.90 26.47 28.02 25.77 21.04 20.64 18.96 32.48% QoQ % 9.18% -5.53% 8.73% 22.48% 1.94% 8.86% - Horiz. % 152.43% 139.61% 147.78% 135.92% 110.97% 108.86% 100.00%
DPS 6.00 4.00 6.00 4.00 8.00 6.00 4.00 31.07% QoQ % 50.00% -33.33% 50.00% -50.00% 33.33% 50.00% - Horiz. % 150.00% 100.00% 150.00% 100.00% 200.00% 150.00% 100.00%
NAPS 2.4000 2.3100 2.2800 2.2000 2.1500 2.0800 2.0300 11.82% QoQ % 3.90% 1.32% 3.64% 2.33% 3.37% 2.46% - Horiz. % 118.23% 113.79% 112.32% 108.37% 105.91% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 284.98 281.91 268.43 258.64 249.75 259.73 290.58 -1.29% QoQ % 1.09% 5.02% 3.79% 3.56% -3.84% -10.62% - Horiz. % 98.07% 97.02% 92.38% 89.01% 85.95% 89.38% 100.00%
EPS 28.90 26.47 28.02 25.77 21.04 20.64 18.96 32.48% QoQ % 9.18% -5.53% 8.73% 22.48% 1.94% 8.86% - Horiz. % 152.43% 139.61% 147.78% 135.92% 110.97% 108.86% 100.00%
DPS 6.00 4.00 6.00 4.00 8.00 6.00 4.00 31.07% QoQ % 50.00% -33.33% 50.00% -50.00% 33.33% 50.00% - Horiz. % 150.00% 100.00% 150.00% 100.00% 200.00% 150.00% 100.00%
NAPS 2.4000 2.3100 2.2800 2.2000 2.1500 2.0800 2.0300 11.82% QoQ % 3.90% 1.32% 3.64% 2.33% 3.37% 2.46% - Horiz. % 118.23% 113.79% 112.32% 108.37% 105.91% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.6900 1.6700 1.7500 1.6900 1.7500 1.9600 1.6800 -
P/RPS 0.59 0.59 0.65 0.65 0.70 0.75 0.58 1.15% QoQ % 0.00% -9.23% 0.00% -7.14% -6.67% 29.31% - Horiz. % 101.72% 101.72% 112.07% 112.07% 120.69% 129.31% 100.00%
P/EPS 5.85 6.31 6.25 6.56 8.32 9.49 8.86 -24.19% QoQ % -7.29% 0.96% -4.73% -21.15% -12.33% 7.11% - Horiz. % 66.03% 71.22% 70.54% 74.04% 93.91% 107.11% 100.00%
EY 17.10 15.85 16.01 15.25 12.02 10.53 11.29 31.92% QoQ % 7.89% -1.00% 4.98% 26.87% 14.15% -6.73% - Horiz. % 151.46% 140.39% 141.81% 135.08% 106.47% 93.27% 100.00%
DY 3.55 2.40 3.43 2.37 4.57 3.06 2.38 30.58% QoQ % 47.92% -30.03% 44.73% -48.14% 49.35% 28.57% - Horiz. % 149.16% 100.84% 144.12% 99.58% 192.02% 128.57% 100.00%
P/NAPS 0.70 0.72 0.77 0.77 0.81 0.94 0.83 -10.74% QoQ % -2.78% -6.49% 0.00% -4.94% -13.83% 13.25% - Horiz. % 84.34% 86.75% 92.77% 92.77% 97.59% 113.25% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 19/11/21 20/08/21 27/05/21 11/03/21 20/11/20 -
Price 1.5800 1.8000 1.7700 1.7300 1.7900 1.8500 1.8500 -
P/RPS 0.55 0.64 0.66 0.67 0.72 0.71 0.64 -9.62% QoQ % -14.06% -3.03% -1.49% -6.94% 1.41% 10.94% - Horiz. % 85.94% 100.00% 103.13% 104.69% 112.50% 110.94% 100.00%
P/EPS 5.47 6.80 6.32 6.71 8.51 8.96 9.76 -32.05% QoQ % -19.56% 7.59% -5.81% -21.15% -5.02% -8.20% - Horiz. % 56.05% 69.67% 64.75% 68.75% 87.19% 91.80% 100.00%
EY 18.29 14.70 15.83 14.90 11.76 11.16 10.25 47.17% QoQ % 24.42% -7.14% 6.24% 26.70% 5.38% 8.88% - Horiz. % 178.44% 143.41% 154.44% 145.37% 114.73% 108.88% 100.00%
DY 3.80 2.22 3.39 2.31 4.47 3.24 2.16 45.78% QoQ % 71.17% -34.51% 46.75% -48.32% 37.96% 50.00% - Horiz. % 175.93% 102.78% 156.94% 106.94% 206.94% 150.00% 100.00%
P/NAPS 0.66 0.78 0.78 0.79 0.83 0.89 0.91 -19.29% QoQ % -15.38% 0.00% -1.27% -4.82% -6.74% -2.20% - Horiz. % 72.53% 85.71% 85.71% 86.81% 91.21% 97.80% 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
Announcement 2Q21.pdf 
