[SOLID] YoY Cumulative Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 346,856 298,361 304,213 244,678 166,819 129,415 125,447 18.46% YoY % 16.25% -1.92% 24.33% 46.67% 28.90% 3.16% - Horiz. % 276.50% 237.84% 242.50% 195.04% 132.98% 103.16% 100.00%
PBT 12,368 8,788 17,327 -5,456 2,447 4,486 7,856 7.85% YoY % 40.74% -49.28% 417.58% -322.97% -45.45% -42.90% - Horiz. % 157.43% 111.86% 220.56% -69.45% 31.15% 57.10% 100.00%
Tax -2,664 -2,082 -1,902 -1,206 -788 -1,814 -2,965 -1.77% YoY % -27.95% -9.46% -57.71% -53.05% 56.56% 38.82% - Horiz. % 89.85% 70.22% 64.15% 40.67% 26.58% 61.18% 100.00%
NP 9,704 6,706 15,425 -6,662 1,659 2,672 4,891 12.09% YoY % 44.71% -56.53% 331.54% -501.57% -37.91% -45.37% - Horiz. % 198.41% 137.11% 315.38% -136.21% 33.92% 54.63% 100.00%
NP to SH 9,704 6,721 15,461 -7,079 1,450 2,661 4,911 12.01% YoY % 44.38% -56.53% 318.41% -588.21% -45.51% -45.82% - Horiz. % 197.60% 136.86% 314.82% -144.15% 29.53% 54.18% 100.00%
Tax Rate 21.54 % 23.69 % 10.98 % - % 32.20 % 40.44 % 37.74 % -8.92% YoY % -9.08% 115.76% 0.00% 0.00% -20.38% 7.15% - Horiz. % 57.07% 62.77% 29.09% 0.00% 85.32% 107.15% 100.00%
Total Cost 337,152 291,655 288,788 251,340 165,160 126,743 120,556 18.69% YoY % 15.60% 0.99% 14.90% 52.18% 30.31% 5.13% - Horiz. % 279.66% 241.92% 239.55% 208.48% 137.00% 105.13% 100.00%
Net Worth 197,361 186,973 181,780 141,166 141,116 140,641 138,173 6.12% YoY % 5.56% 2.86% 28.77% 0.04% 0.34% 1.79% - Horiz. % 142.84% 135.32% 131.56% 102.17% 102.13% 101.79% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - 781 1,331 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -41.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 58.67% 100.00%
Div Payout % - % - % - % - % - % 29.36 % 27.12 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.26% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.26% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 197,361 186,973 181,780 141,166 141,116 140,641 138,173 6.12% YoY % 5.56% 2.86% 28.77% 0.04% 0.34% 1.79% - Horiz. % 142.84% 135.32% 131.56% 102.17% 102.13% 101.79% 100.00%
NOSH 519,371 519,371 519,371 392,130 391,989 390,670 166,474 20.87% YoY % 0.00% 0.00% 32.45% 0.04% 0.34% 134.67% - Horiz. % 311.98% 311.98% 311.98% 235.55% 235.46% 234.67% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 2.80 % 2.25 % 5.07 % -2.72 % 0.99 % 2.06 % 3.90 % -5.37% YoY % 24.44% -55.62% 286.40% -374.75% -51.94% -47.18% - Horiz. % 71.79% 57.69% 130.00% -69.74% 25.38% 52.82% 100.00%
ROE 4.92 % 3.59 % 8.51 % -5.01 % 1.03 % 1.89 % 3.55 % 5.59% YoY % 37.05% -57.81% 269.86% -586.41% -45.50% -46.76% - Horiz. % 138.59% 101.13% 239.72% -141.13% 29.01% 53.24% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 66.78 57.45 58.57 62.40 42.56 33.13 75.36 -1.99% YoY % 16.24% -1.91% -6.14% 46.62% 28.46% -56.04% - Horiz. % 88.61% 76.23% 77.72% 82.80% 56.48% 43.96% 100.00%
EPS 1.87 1.29 3.41 -1.81 0.37 0.68 2.95 -7.31% YoY % 44.96% -62.17% 288.40% -589.19% -45.59% -76.95% - Horiz. % 63.39% 43.73% 115.59% -61.36% 12.54% 23.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.80 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -75.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% 100.00%
NAPS 0.3800 0.3600 0.3500 0.3600 0.3600 0.3600 0.8300 -12.20% YoY % 5.56% 2.86% -2.78% 0.00% 0.00% -56.63% - Horiz. % 45.78% 43.37% 42.17% 43.37% 43.37% 43.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 66.78 57.45 58.57 47.11 32.12 24.92 24.15 18.46% YoY % 16.24% -1.91% 24.33% 46.67% 28.89% 3.19% - Horiz. % 276.52% 237.89% 242.53% 195.07% 133.00% 103.19% 100.00%
EPS 1.87 1.29 3.41 -1.36 0.28 0.51 0.95 11.94% YoY % 44.96% -62.17% 350.74% -585.71% -45.10% -46.32% - Horiz. % 196.84% 135.79% 358.95% -143.16% 29.47% 53.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.26 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -42.31% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 57.69% 100.00%
NAPS 0.3800 0.3600 0.3500 0.2718 0.2717 0.2708 0.2660 6.12% YoY % 5.56% 2.86% 28.77% 0.04% 0.33% 1.80% - Horiz. % 142.86% 135.34% 131.58% 102.18% 102.14% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.1850 0.2000 0.2750 0.3050 0.2900 0.3500 1.2300 -
P/RPS 0.28 0.35 0.47 0.49 0.68 1.06 1.63 -25.43% YoY % -20.00% -25.53% -4.08% -27.94% -35.85% -34.97% - Horiz. % 17.18% 21.47% 28.83% 30.06% 41.72% 65.03% 100.00%
P/EPS 9.90 15.46 9.24 -16.89 78.40 51.38 41.69 -21.30% YoY % -35.96% 67.32% 154.71% -121.54% 52.59% 23.24% - Horiz. % 23.75% 37.08% 22.16% -40.51% 188.05% 123.24% 100.00%
EY 10.10 6.47 10.82 -5.92 1.28 1.95 2.40 27.05% YoY % 56.11% -40.20% 282.77% -562.50% -34.36% -18.75% - Horiz. % 420.83% 269.58% 450.83% -246.67% 53.33% 81.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.65 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -12.31% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 87.69% 100.00%
P/NAPS 0.49 0.56 0.79 0.85 0.81 0.97 1.48 -16.82% YoY % -12.50% -29.11% -7.06% 4.94% -16.49% -34.46% - Horiz. % 33.11% 37.84% 53.38% 57.43% 54.73% 65.54% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 27/06/23 - 29/07/21 30/07/20 27/06/19 27/06/18 30/06/17 -
Price 0.1800 0.1850 0.2550 0.2150 0.3000 0.3500 1.3100 -
P/RPS 0.27 0.32 0.44 0.34 0.70 1.06 1.74 -26.68% YoY % -15.62% -27.27% 29.41% -51.43% -33.96% -39.08% - Horiz. % 15.52% 18.39% 25.29% 19.54% 40.23% 60.92% 100.00%
P/EPS 9.63 14.30 8.57 -11.91 81.10 51.38 44.41 -22.48% YoY % -32.66% 66.86% 171.96% -114.69% 57.84% 15.69% - Horiz. % 21.68% 32.20% 19.30% -26.82% 182.62% 115.69% 100.00%
EY 10.38 6.99 11.67 -8.40 1.23 1.95 2.25 29.01% YoY % 48.50% -40.10% 238.93% -782.93% -36.92% -13.33% - Horiz. % 461.33% 310.67% 518.67% -373.33% 54.67% 86.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.61 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.56% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.44% 100.00%
P/NAPS 0.47 0.51 0.73 0.60 0.83 0.97 1.58 -18.29% YoY % -7.84% -30.14% 21.67% -27.71% -14.43% -38.61% - Horiz. % 29.75% 32.28% 46.20% 37.97% 52.53% 61.39% 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 
